AGI.AX
Ainsworth Game Technology Ltd
Price:  
0.93 
AUD
Volume:  
22,334
Australia | Hotels, Restaurants & Leisure

AGI.AX Intrinsic Value

-45.3 %
Upside

What is the intrinsic value of AGI.AX?

As of 2025-07-04, the Intrinsic Value of Ainsworth Game Technology Ltd (AGI.AX) is 0.51 AUD. This AGI.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.93 AUD, the upside of Ainsworth Game Technology Ltd is -45.3%.

The range of the Intrinsic Value is 0.35 - 0.89 AUD.

Is AGI.AX undervalued or overvalued?

Based on its market price of 0.93 AUD and our intrinsic valuation, Ainsworth Game Technology Ltd (AGI.AX) is overvalued by 45.3%.

0.93 AUD
Stock Price
0.51 AUD
Intrinsic Value
Intrinsic Value Details

AGI.AX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 0.35 - 0.89 0.51 -45.3%
DCF (Growth Exit 10Y) 0.4 - 0.95 0.56 -39.0%
DCF (EBITDA Exit 5Y) 0.61 - 0.98 0.85 -7.7%
DCF (EBITDA Exit 10Y) 0.63 - 1.07 0.90 -3.1%
Peter Lynch Fair Value 2.25 - 2.25 2.25 143.31%
P/E Multiples 1.02 - 1.72 1.30 40.5%
EV/EBITDA Multiples 0.45 - 0.95 0.76 -17.9%
Earnings Power Value 0.39 - 0.53 0.46 -50.1%
Dividend Discount Model - Stable 0.77 - 2.4 1.59 71.8%
Dividend Discount Model - Multi Stages 0.94 - 2.33 1.35 45.4%

AGI.AX Intrinsic Value - Key Valuation Metrics

Market Cap (mil)312
Beta0.3
Outstanding shares (mil)337
Enterprise Value (mil)311
Market risk premium5.6%
Cost of Equity8.75%
Cost of Debt5%
WACC8.4%