As of 2024-09-13, the Intrinsic Value of Argan Inc (AGX) is
91.80 USD. This Argan valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.59 USD, the upside of Argan Inc is
%.
The range of the Intrinsic Value is 73.63 - 128.14 USD
91.80 USD
Intrinsic Value
Argan Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
73.63 - 128.14 |
91.80 |
3.6% |
| DCF (Growth 10y) |
100.73 - 183.74 |
128.44 |
45.0% |
| DCF (EBITDA 5y) |
85.60 - 134.73 |
107.41 |
21.2% |
| DCF (EBITDA 10y) |
110.92 - 184.42 |
142.26 |
60.6% |
| Fair Value |
14.29 - 14.29 |
14.29 |
-83.87% |
| P/E |
75.18 - 87.53 |
82.74 |
-6.6% |
| EV/EBITDA |
60.83 - 91.46 |
77.53 |
-12.5% |
| EPV |
47.29 - 64.09 |
55.69 |
-37.1% |
| DDM - Stable |
16.74 - 48.70 |
32.72 |
-63.1% |
| DDM - Multi |
33.64 - 79.07 |
47.50 |
-46.4% |
Argan Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,182.68 |
| Beta |
0.22 |
| Outstanding shares (mil) |
13.35 |
| Enterprise Value (mil) |
974.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.62% |
| Cost of Debt |
5.00% |
| WACC |
6.71% |