AFN.TO
Ag Growth International Inc
Price:  
41.34 
CAD
Volume:  
22,463.00
Canada | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AFN.TO Intrinsic Value

156.10 %
Upside

What is the intrinsic value of AFN.TO?

As of 2025-06-22, the Intrinsic Value of Ag Growth International Inc (AFN.TO) is 105.86 CAD. This AFN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.34 CAD, the upside of Ag Growth International Inc is 156.10%.

The range of the Intrinsic Value is 68.72 - 185.04 CAD

Is AFN.TO undervalued or overvalued?

Based on its market price of 41.34 CAD and our intrinsic valuation, Ag Growth International Inc (AFN.TO) is undervalued by 156.10%.

41.34 CAD
Stock Price
105.86 CAD
Intrinsic Value
Intrinsic Value Details

AFN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 68.72 - 185.04 105.86 156.1%
DCF (Growth 10y) 92.68 - 217.19 132.72 221.0%
DCF (EBITDA 5y) 63.80 - 86.14 76.27 84.5%
DCF (EBITDA 10y) 87.30 - 118.09 103.44 150.2%
Fair Value -10.40 - -10.40 -10.40 -125.16%
P/E (34.11) - 19.37 (10.66) -125.8%
EV/EBITDA 38.61 - 106.48 70.65 70.9%
EPV 71.99 - 102.12 87.06 110.6%
DDM - Stable (14.87) - (41.07) (27.97) -167.7%
DDM - Multi 21.37 - 47.52 29.67 -28.2%

AFN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 771.40
Beta 1.06
Outstanding shares (mil) 18.66
Enterprise Value (mil) 1,663.98
Market risk premium 5.10%
Cost of Equity 9.17%
Cost of Debt 6.08%
WACC 6.88%