As of 2024-12-14, the Intrinsic Value of Argentex Group PLC (AGFX.L) is
137.18 GBP. This AGFX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.50 GBP, the upside of Argentex Group PLC is
365.00%.
The range of the Intrinsic Value is 116.76 - 170.69 GBP
137.18 GBP
Intrinsic Value
AGFX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
116.76 - 170.69 |
137.18 |
365.0% |
| DCF (Growth 10y) |
121.19 - 172.90 |
140.90 |
377.6% |
| DCF (EBITDA 5y) |
85.52 - 142.78 |
112.57 |
281.6% |
| DCF (EBITDA 10y) |
106.07 - 169.59 |
134.41 |
355.6% |
| Fair Value |
4.18 - 4.18 |
4.18 |
-85.83% |
| P/E |
2.11 - 57.75 |
25.20 |
-14.6% |
| EV/EBITDA |
53.81 - 123.61 |
95.79 |
224.7% |
| EPV |
85.72 - 108.34 |
97.03 |
228.9% |
| DDM - Stable |
0.95 - 2.04 |
1.49 |
-94.9% |
| DDM - Multi |
33.10 - 59.13 |
42.76 |
44.9% |
AGFX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
35.29 |
| Beta |
-0.08 |
| Outstanding shares (mil) |
1.20 |
| Enterprise Value (mil) |
-1.71 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.37% |
| Cost of Debt |
5.00% |
| WACC |
8.78% |