As of 2024-07-27, the Intrinsic Value of Ag Growth International Inc (AFN.TO) is
125.39 CAD. This AFN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.22 CAD, the upside of Ag Growth International Inc is
%.
The range of the Intrinsic Value is 74.13 - 268.59 CAD
125.39 CAD
Intrinsic Value
AFN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.13 - 268.59 |
125.39 |
123.0% |
| DCF (Growth 10y) |
113.52 - 361.17 |
179.27 |
218.9% |
| DCF (EBITDA 5y) |
54.56 - 95.44 |
68.61 |
22.0% |
| DCF (EBITDA 10y) |
88.86 - 150.26 |
111.27 |
97.9% |
| Fair Value |
14.33 - 14.33 |
14.33 |
-74.51% |
| P/E |
45.12 - 65.22 |
55.13 |
-1.9% |
| EV/EBITDA |
12.32 - 69.68 |
34.30 |
-39.0% |
| EPV |
33.72 - 73.29 |
53.51 |
-4.8% |
| DDM - Stable |
19.64 - 69.33 |
44.48 |
-20.9% |
| DDM - Multi |
54.15 - 153.16 |
80.54 |
43.3% |
AFN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,068.39 |
| Beta |
0.67 |
| Outstanding shares (mil) |
19.00 |
| Enterprise Value (mil) |
1,919.54 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.97% |
| Cost of Debt |
6.30% |
| WACC |
7.15% |