AGYS
Agilysys Inc
Price:  
77.99 
USD
Volume:  
182,832.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Agilysys Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Agilysys Inc (AGYS) is 39.32 USD. This Agilysys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.99 USD, the upside of Agilysys Inc is %.

The range of the Intrinsic Value is 29.91 - 61.12 USD

77.99 USD
Stock Price
39.32 USD
Intrinsic Value
Intrinsic Value Details

Agilysys Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.91 - 61.12 39.32 -49.6%
DCF (Growth 10y) 48.08 - 98.19 63.25 -18.9%
DCF (EBITDA 5y) 28.84 - 47.52 36.31 -53.4%
DCF (EBITDA 10y) 43.49 - 71.17 54.45 -30.2%
Fair Value 50.07 - 50.07 50.07 -35.80%
P/E 29.16 - 89.73 53.63 -31.2%
EV/EBITDA 14.01 - 27.78 21.23 -72.8%
EPV 9.01 - 9.88 9.45 -87.9%
DDM - Stable 22.51 - 55.82 39.16 -49.8%
DDM - Multi 15.24 - 29.55 20.13 -74.2%

Agilysys Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,133.81
Beta 1.01
Outstanding shares (mil) 27.36
Enterprise Value (mil) 2,017.61
Market risk premium 4.60%
Cost of Equity 11.53%
Cost of Debt 5.00%
WACC 8.25%