DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

AGI Inc (AGBK)

Financial Services | Banks - Regional

Today's Price

$5.15

Today's Fair Value

$6.36 +23.5%

Margin of Safety

+19.03%

Projected Value (5Y)

$10.24 +98.83%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 79.35% | CAGR (5y): 75.71%

Diluted Shares Growth Rate

Regression: 35.08% | CAGR (5y): 39.62%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.04x)

Discount Rate