AGIO
Agios Pharmaceuticals Inc
Price:  
34.50 
USD
Volume:  
475,511.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Agios Intrinsic Value

246.70 %
Upside

What is the intrinsic value of Agios?

As of 2025-06-13, the Intrinsic Value of Agios Pharmaceuticals Inc (AGIO) is 119.61 USD. This Agios valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.50 USD, the upside of Agios Pharmaceuticals Inc is 246.70%.

The range of the Intrinsic Value is 101.17 - 147.53 USD

Is Agios undervalued or overvalued?

Based on its market price of 34.50 USD and our intrinsic valuation, Agios Pharmaceuticals Inc (AGIO) is undervalued by 246.70%.

34.50 USD
Stock Price
119.61 USD
Intrinsic Value
Intrinsic Value Details

Agios Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 101.17 - 147.53 119.61 246.7%
DCF (Growth 10y) 112.79 - 161.23 132.17 283.1%
DCF (EBITDA 5y) 129.75 - 178.39 156.54 353.7%
DCF (EBITDA 10y) 133.81 - 186.52 160.82 366.1%
Fair Value 287.46 - 287.46 287.46 733.22%
P/E 146.56 - 268.83 190.42 451.9%
EV/EBITDA (75.30) - 181.50 37.13 7.6%
EPV (49.70) - (65.72) (57.71) -267.3%
DDM - Stable 50.18 - 100.50 75.34 118.4%
DDM - Multi 42.11 - 70.80 53.23 54.3%

Agios Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,998.24
Beta 1.78
Outstanding shares (mil) 57.92
Enterprise Value (mil) 1,919.28
Market risk premium 4.60%
Cost of Equity 13.67%
Cost of Debt 5.00%
WACC 8.67%