Loading...

African Gold Acquisition Corp (NYSE:AGAC)

9.79 USD +0.01 USD ( +0.1% )
Watchlist Manager
African Gold Acquisition Corp
NYSE:AGAC
Watchlist

DCF Value

Estimated DCF Value of one AGAC stock under the base case scenario is 8.01 USD. Compared to the current market price of 9.79 USD, the stock is Overvalued by 18%.

Estimated DCF Value of one NYSE:AGAC stock is 8.01 USD. Compared to the current market price of 9.79 USD, the stock is Overvalued by 18% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
8.32%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.32%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

AGAC DCF Value
Base Case
8.01 USD
Overvaluation 18%
DCF Value
Price
A
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
African Gold Acquisition Corp Competitors:
DCF Valuation
DISA
Disruptive Acquisition Corporation I
SCM
Stellus Capital Investment Corp
MDH
MDH Acquisition Corp
GAPA
G&P Acquisition Corp
FVAM
5:01 Acquisition Corp
SCLE
Broadscale Acquisition Corp
RICO
Agrico Acquisition Corp
HMSI
MSC Income Fund Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 0 USD
+ Cash & Equivalents 540k USD
+ Investments 414M USD
Firm Value 415M USD
Equity Value 415M USD
/ Shares Outstanding 51.8M
AGAC DCF Value 8.01 USD
Overvalued by 18%

To view the process of calculating the Present Value of African Gold Acquisition Corp' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of AGAC stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AGAC Stock DCF Valuation FAQ

What is the DCF value of one AGAC stock?

Estimated DCF Value of one AGAC stock under the base case scenario is 8.01 USD. Compared to the current market price of 9.79 USD, the stock is Overvalued by 18%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project African Gold Acquisition Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (0 USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 8.01 USD per one AGAC share.