AFN.TO
Ag Growth International Inc
Price:  
46.81 
CAD
Volume:  
39,191.00
Canada | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AFN.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Ag Growth International Inc (AFN.TO) is 79.67 CAD. This AFN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.81 CAD, the upside of Ag Growth International Inc is %.

The range of the Intrinsic Value is 44.70 - 170.71 CAD

46.81 CAD
Stock Price
79.67 CAD
Intrinsic Value
Intrinsic Value Details

AFN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.70 - 170.71 79.67 70.2%
DCF (Growth 10y) 72.92 - 228.88 116.44 148.7%
DCF (EBITDA 5y) 26.74 - 51.32 33.08 -29.3%
DCF (EBITDA 10y) 48.08 - 80.63 57.79 23.5%
Fair Value 14.33 - 14.33 14.33 -69.39%
P/E 31.24 - 51.00 42.14 -10.0%
EV/EBITDA 8.50 - 64.65 32.41 -30.8%
EPV 50.89 - 81.98 66.43 41.9%
DDM - Stable 26.89 - 84.15 55.52 18.6%
DDM - Multi 40.13 - 96.61 56.59 20.9%

AFN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 889.66
Beta 0.72
Outstanding shares (mil) 19.01
Enterprise Value (mil) 1,740.81
Market risk premium 5.10%
Cost of Equity 7.26%
Cost of Debt 6.30%
WACC 6.18%