As of 2025-07-14, the Intrinsic Value of AGF Management Ltd (AGF.B.TO) is 16.60 CAD. This AGF.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.63 CAD, the upside of AGF Management Ltd is 31.40%.
The range of the Intrinsic Value is 11.39 - 29.82 CAD
Based on its market price of 12.63 CAD and our intrinsic valuation, AGF Management Ltd (AGF.B.TO) is undervalued by 31.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.39 - 29.82 | 16.60 | 31.4% |
| DCF (Growth 10y) | 12.96 - 31.47 | 18.24 | 44.4% |
| DCF (EBITDA 5y) | 10.18 - 14.05 | 12.37 | -2.0% |
| DCF (EBITDA 10y) | 12.08 - 17.37 | 14.78 | 17.1% |
| Fair Value | 39.83 - 39.83 | 39.83 | 215.36% |
| P/E | 13.63 - 22.37 | 17.34 | 37.3% |
| EV/EBITDA | 7.71 - 12.84 | 10.94 | -13.4% |
| EPV | 10.21 - 16.17 | 13.19 | 4.4% |
| DDM - Stable | 12.41 - 39.49 | 25.95 | 105.4% |
| DDM - Multi | 16.03 - 39.16 | 22.69 | 79.6% |
| Market Cap (mil) | 825.75 |
| Beta | 1.46 |
| Outstanding shares (mil) | 65.38 |
| Enterprise Value (mil) | 957.04 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.31% |
| Cost of Debt | 4.25% |
| WACC | 7.78% |