Loading...

Assured Guaranty Ltd (NYSE:AGO)

57.88 USD +3.22 USD ( +5.89% )
Watchlist Manager
Assured Guaranty Ltd Logo
Assured Guaranty Ltd
NYSE:AGO
Watchlist

DCF Value

Estimated DCF Value of one AGO stock under the base case scenario is 109.15 USD. Compared to the current market price of 57.88 USD, the stock is Undervalued by 47%.

Estimated DCF Value of one NYSE:AGO stock is 109.15 USD. Compared to the current market price of 57.88 USD, the stock is Undervalued by 47% .

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
8.42%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.42%
Terminal Growth
0%
Growth Period
5 Years

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

AGO DCF Value
Base Case
109.15 USD
Undervaluation 47%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Assured Guaranty Ltd Competitors:
DCF Valuation
8766
Tokio Marine Holdings Inc
STFC
State Auto Financial Corp
ALL
Allstate Corp
ADM
Admiral Group PLC
PLMR
Palomar Holdings Inc
AXS
AXIS Capital Holdings Ltd
MKL
Markel Corp
DGICA
Donegal Group Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 7.4B USD
Equity Value 7.4B USD
/ Shares Outstanding 67.4M
AGO DCF Value 109.15 USD
Undervalued by 47%

To view the process of calculating the Present Value of Assured Guaranty Ltd' 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 AGO stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AGO Stock DCF Valuation FAQ

What is the DCF value of one AGO stock?

Estimated DCF Value of one AGO stock under the base case scenario is 109.15 USD. Compared to the current market price of 57.88 USD, the stock is Undervalued by 47%.

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 Assured Guaranty Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (7.4B 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 109.15 USD per one AGO share.