As of 2025-11-01, the Intrinsic Value of Ag Growth International Inc (AFN.TO) is 96.43 CAD. This AFN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.08 CAD, the upside of Ag Growth International Inc is 167.30%.
The range of the Intrinsic Value is 62.71 - 165.36 CAD
Based on its market price of 36.08 CAD and our intrinsic valuation, Ag Growth International Inc (AFN.TO) is undervalued by 167.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.71 - 165.36 | 96.43 | 167.3% |
| DCF (Growth 10y) | 82.62 - 188.84 | 117.78 | 226.4% |
| DCF (EBITDA 5y) | 54.64 - 78.18 | 70.58 | 95.6% |
| DCF (EBITDA 10y) | 74.79 - 105.33 | 93.29 | 158.6% |
| Fair Value | -1.84 - -1.84 | -1.84 | -105.09% |
| P/E | (5.52) - 18.54 | 3.84 | -89.4% |
| EV/EBITDA | 35.40 - 86.21 | 58.42 | 61.9% |
| EPV | 51.31 - 73.33 | 62.32 | 72.7% |
| DDM - Stable | (2.03) - (4.76) | (3.39) | -109.4% |
| DDM - Multi | 16.11 - 30.40 | 21.16 | -41.4% |
| Market Cap (mil) | 678.30 |
| Beta | 0.90 |
| Outstanding shares (mil) | 18.80 |
| Enterprise Value (mil) | 1,582.87 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.83% |
| Cost of Debt | 6.08% |
| WACC | 8.32% |