Agile Group Holdings Ltd ADR

US
AGPYY
Stock
Yield per half year: -31.69%
Dividend yield: 0%
Sector: Real Estate
Current price
2.35 $
Average price
1.91 $ -18.68%

Price based on EPS
2.74 $ +16.64%
Discount price Net Income
2.34 $ -0.5436%
3.33/10
12.0012.0010.0010.008.008.006.006.004.004.002.002.00Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 2.74 $
Current price = 2.35 $ (difference = +16.64%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 0.6552 $
Current price = 2.35 $ (difference = -72.12%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -0.7635 $
Current price = 2.35 $ (difference = -132.49%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription