As of 2024-12-15, the Intrinsic Value of Federal Agricultural Mortgage Corp (AGM) is
247.27 USD. This AGM valuation is based on the model Peter Lynch Fair Value.
With the current market price of 210.23 USD, the upside of Federal Agricultural Mortgage Corp is
17.62%.
247.27 USD
Intrinsic Value
AGM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,507.45) - 845.69 |
(2,455.70) |
-1268.1% |
| DCF (Growth 10y) |
(2,500.99) - 1,349.45 |
(2,441.86) |
-1261.5% |
| DCF (EBITDA 5y) |
(2,248.02) - (1,769.57) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(2,353.19) - (1,619.30) |
(1,234.50) |
-123450.0% |
| Fair Value |
247.27 - 247.27 |
247.27 |
17.62% |
| P/E |
84.65 - 392.23 |
223.19 |
6.2% |
| EV/EBITDA |
(1,435.38) - (863.05) |
(1,146.12) |
-645.2% |
| EPV |
(2,463.99) - (2,034.80) |
(2,249.39) |
-1170.0% |
| DDM - Stable |
84.09 - 377.69 |
230.89 |
9.8% |
| DDM - Multi |
44.52 - 165.70 |
71.15 |
-66.2% |
AGM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,289.40 |
| Beta |
1.03 |
| Outstanding shares (mil) |
10.89 |
| Enterprise Value (mil) |
30,193.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.88% |
| Cost of Debt |
13.93% |
| WACC |
11.15% |