API
Agora Inc
Price:  
3.67 
USD
Volume:  
208,381.00
China | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

API Intrinsic Value

-537.90 %
Upside

What is the intrinsic value of API?

As of 2025-07-04, the Intrinsic Value of Agora Inc (API) is (16.07) USD. This API valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.67 USD, the upside of Agora Inc is -537.90%.

The range of the Intrinsic Value is (27.92) - (11.48) USD

Is API undervalued or overvalued?

Based on its market price of 3.67 USD and our intrinsic valuation, Agora Inc (API) is overvalued by 537.90%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

3.67 USD
Stock Price
(16.07) USD
Intrinsic Value
Intrinsic Value Details

API Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (27.92) - (11.48) (16.07) -537.9%
DCF (Growth 10y) (10.79) - (23.64) (14.42) -493.0%
DCF (EBITDA 5y) (4.72) - (6.32) (1,234.50) -123450.0%
DCF (EBITDA 10y) (4.13) - (3.46) (1,234.50) -123450.0%
Fair Value -1.79 - -1.79 -1.79 -148.64%
P/E (8.11) - (11.14) (9.96) -371.4%
EV/EBITDA (14.28) - 4.25 (7.79) -312.2%
EPV (13.37) - (17.31) (15.34) -517.9%
DDM - Stable (3.25) - (10.44) (6.85) -286.6%
DDM - Multi (4.12) - (10.45) (5.93) -261.4%

API Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 337.74
Beta 2.73
Outstanding shares (mil) 92.03
Enterprise Value (mil) 352.28
Market risk premium 4.60%
Cost of Equity 9.38%
Cost of Debt 5.00%
WACC 8.86%