Loading...

Adecoagro SA (NYSE:AGRO)

7.51 USD -0.14 USD ( -1.83% )
Watchlist Manager
Adecoagro SA Logo
Adecoagro SA
NYSE:AGRO
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Sep 27, 2022.

Estimated DCF Value of one AGRO stock is 10.44 USD. Compared to the current market price of 7.51 USD, the stock is Undervalued by 28%.

AGRO DCF Value
Base Case
10.44 USD
Undervaluation 28%
DCF Value
Price
Worst Case
Base Case
Best Case
10.44
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 10.44 USD
Adecoagro SA Competitors:
DCF Valuation
300783
Three Squirrels Inc
0F6A
Josef Manner & Comp AG
002582
Haoxiangni Health Food Co Ltd
SOSCF
Deoleo SA
002570
Beingmate Co Ltd
2810
House Foods Group Inc
POST
Post Holdings Inc
2871
Nichirei Corp

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Sep 27, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Adecoagro SA.
Model Settings
Discount Rate
7.58%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
7.58%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

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 Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 1.2B USD
Equity Value 1.2B USD
/ Shares Outstanding 111M
AGRO DCF Value 10.44 USD
Undervalued by 28%

To view the process of calculating the Present Value of Adecoagro SA' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
1.3B 1.4B
Net Income
145M 55.8M
FCFE
177M 76.7M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one AGRO stock?

Estimated DCF Value of one AGRO stock is 10.44 USD. Compared to the current market price of 7.51 USD, the stock is Undervalued by 28%.

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 DCF 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 Adecoagro SA's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.2B 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 10.44 USD per one AGRO share.