DCF Calculator

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

AGC Inc. (ASGLY)

Industrials | Conglomerates

Today's Price

$6.05

Today's Fair Value

$7.00 +15.7%

Margin of Safety

+13.57%

Projected Value (5Y)

$11.28 +86.45%

Dividends Paid (5Y)

$3.49

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.25% | CAGR (5y): 3.57%

Diluted Shares Growth Rate

Regression: -0.93% | CAGR (5y): -0.9%

Dividend Growth Rate

Regression: 5.25% | CAGR (5y): 16.36%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.59x)

Discount Rate