As of 2024-12-11, the Intrinsic Value of PlayAGS Inc (AGS) is
15.11 USD. This AGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.45 USD, the upside of PlayAGS Inc is
31.90%.
The range of the Intrinsic Value is 10.85 - 21.50 USD
15.11 USD
Intrinsic Value
AGS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.85 - 21.50 |
15.11 |
31.9% |
| DCF (Growth 10y) |
15.68 - 27.64 |
20.47 |
78.8% |
| DCF (EBITDA 5y) |
14.62 - 23.18 |
18.80 |
64.2% |
| DCF (EBITDA 10y) |
19.46 - 29.70 |
24.35 |
112.7% |
| Fair Value |
1.42 - 1.42 |
1.42 |
-87.59% |
| P/E |
0.89 - 4.86 |
2.44 |
-78.7% |
| EV/EBITDA |
0.39 - 11.00 |
5.90 |
-48.5% |
| EPV |
27.07 - 35.22 |
31.15 |
172.0% |
| DDM - Stable |
2.30 - 5.66 |
3.98 |
-65.2% |
| DDM - Multi |
2.01 - 3.99 |
2.69 |
-76.5% |
AGS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
468.65 |
| Beta |
0.71 |
| Outstanding shares (mil) |
40.93 |
| Enterprise Value (mil) |
960.26 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.57% |
| Cost of Debt |
7.19% |
| WACC |
6.55% |