As of 2026-07-20, the Intrinsic Value of Agenus Inc (AGEN) is 40.54 USD. This Agenus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.01 USD, the upside of Agenus Inc is 709.20%.
The range of the Intrinsic Value is 31.23 - 56.17 USD
Based on its market price of 5.01 USD and our intrinsic valuation, Agenus Inc (AGEN) is undervalued by 709.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.23 - 56.17 | 40.54 | 709.2% |
| DCF (Growth 10y) | 42.29 - 74.43 | 54.32 | 984.2% |
| DCF (EBITDA 5y) | 42.32 - 62.22 | 55.06 | 999.0% |
| DCF (EBITDA 10y) | 50.67 - 77.51 | 65.95 | 1216.4% |
| Fair Value | 7.76 - 7.76 | 7.76 | 54.85% |
| P/E | 38.54 - 51.53 | 44.94 | 797.0% |
| EV/EBITDA | 15.92 - 60.30 | 37.57 | 650.0% |
| EPV | (42.42) - (56.33) | (49.38) | -1085.6% |
| DDM - Stable | 8.59 - 16.82 | 12.70 | 153.5% |
| DDM - Multi | (0.33) - (0.56) | (0.42) | -108.4% |
| Market Cap (mil) | 137.57 |
| Beta | 2.02 |
| Outstanding shares (mil) | 27.46 |
| Enterprise Value (mil) | 396.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 16.39% |
| Cost of Debt | 5.47% |
| WACC | 7.85% |