Loading...

Avangrid Inc (NYSE:AGR)

46.12 USD +0.37 USD ( +0.81% )
Watchlist Manager
Avangrid Inc Logo
Avangrid Inc
NYSE:AGR
Watchlist

DCF Value

Estimated DCF Value of one AGR stock under the base case scenario is 37.29 USD. Compared to the current market price of 46.12 USD, the stock is Overvalued by 19%.

Estimated DCF Value of one NYSE:AGR stock is 37.29 USD. Compared to the current market price of 46.12 USD, the stock is Overvalued by 19% .

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
6.31%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
6.31%
Terminal Growth
0%
Growth Period
5 Years

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

AGR DCF Value
Base Case
37.29 USD
Overvaluation 19%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Avangrid Inc Competitors:
DCF Valuation
AEP
American Electric Power Company Inc
JEL
Jersey Electricity PLC
PNW
Pinnacle West Capital Corp
ELIAF
Elia Group SA
ELEZY
Endesa SA
CIG.C
Companhia Energetica de Minas Gerais CEMIG
0QQ0
BKW AG
DEIWY
Rio Paranapanema Energia SA

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 21.3B USD
+ Cash & Equivalents 1.5B USD
+ Investments 621M USD
Firm Value 23.4B USD
- Debt 8.1B USD
- Minority Interest 885M USD
Equity Value 14.4B USD
/ Shares Outstanding 387M
AGR DCF Value 37.29 USD
Overvalued by 19%

To view the process of calculating the Present Value of Avangrid Inc' 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 AGR stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AGR Stock DCF Valuation FAQ

What is the DCF value of one AGR stock?

Estimated DCF Value of one AGR stock under the base case scenario is 37.29 USD. Compared to the current market price of 46.12 USD, the stock is Overvalued by 19%.

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 Avangrid Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (21.3B 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 37.29 USD per one AGR share.