Ainsworth Game Technology Ltd
ASX:AGI
Intrinsic Value
The intrinsic value of one AGI stock under the Base Case scenario is 1.395 AUD. Compared to the current market price of 0.975 AUD, Ainsworth Game Technology Ltd is Undervalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Ainsworth Game Technology Ltd
Fundamental Analysis
Want a deep‑dive on Ainsworth Game Technology Ltd?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Ainsworth Game Technology Ltd
Balance Sheet Decomposition
Ainsworth Game Technology Ltd
Current Assets | 209m |
Cash & Short-Term Investments | 19.8m |
Receivables | 114.3m |
Other Current Assets | 75m |
Non-Current Assets | 229.1m |
PP&E | 112.3m |
Intangibles | 69m |
Other Non-Current Assets | 47.7m |
Free Cash Flow Analysis
Ainsworth Game Technology Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Ainsworth Game Technology Ltd
Revenue
|
264.1m
AUD
|
Cost of Revenue
|
-103.8m
AUD
|
Gross Profit
|
160.3m
AUD
|
Operating Expenses
|
-135.5m
AUD
|
Operating Income
|
24.7m
AUD
|
Other Expenses
|
5.6m
AUD
|
Net Income
|
30.3m
AUD
|
AGI Profitability Score
Profitability Due Diligence
Ainsworth Game Technology Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Ainsworth Game Technology Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
AGI Solvency Score
Solvency Due Diligence
Ainsworth Game Technology Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Ainsworth Game Technology Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AGI Price Targets Summary
Ainsworth Game Technology Ltd
According to Wall Street analysts, the average 1-year price target for AGI is 0.868 AUD with a low forecast of 0.809 AUD and a high forecast of 0.945 AUD.
Dividends
Current shareholder yield for AGI is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one AGI stock under the Base Case scenario is 1.395 AUD.
Compared to the current market price of 0.975 AUD, Ainsworth Game Technology Ltd is Undervalued by 30%.