Loading...

PlayAGS Inc (NYSE:AGS)

5.5 USD +0.72 USD ( +15.06% )
Watchlist Manager
PlayAGS Inc Logo
PlayAGS Inc
NYSE:AGS
Watchlist

DCF Value

Estimated DCF Value of one AGS stock under the base case scenario is 9.44 USD. Compared to the current market price of 5.5 USD, the stock is Undervalued by 42%.

Estimated DCF Value of one NYSE:AGS stock is 9.44 USD. Compared to the current market price of 5.5 USD, the stock is Undervalued by 42% .

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
8.73%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.73%
Terminal Growth
0%
Growth Period
5 Years

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

AGS DCF Value
Base Case
9.44 USD
Undervaluation 42%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
PlayAGS Inc Competitors:
DCF Valuation
CPHC
Canterbury Park Holding Corp
1180
Paradise Entertainment Ltd
PBH
Pointsbet Holdings Ltd
ENT
Entain PLC
RY1B
Sun International Ltd
CWN
Crown Resorts Ltd
AGI
Ainsworth Game Technology Ltd
1680
Macau Legend Development Ltd

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 350M USD
Equity Value 350M USD
/ Shares Outstanding 37.1M
AGS DCF Value 9.44 USD
Undervalued by 42%

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

See Also

Similar Stocks

AGS Stock DCF Valuation FAQ

What is the DCF value of one AGS stock?

Estimated DCF Value of one AGS stock under the base case scenario is 9.44 USD. Compared to the current market price of 5.5 USD, the stock is Undervalued by 42%.

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 PlayAGS Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (350M 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 9.44 USD per one AGS share.