Loading...

Agiliti Inc (NYSE:AGTI)

21.1 USD +0.28 USD ( +1.34% )
Watchlist Manager
Agiliti Inc
NYSE:AGTI
Watchlist

DCF Value

Estimated DCF Value of one AGTI stock under the base case scenario is 16.87 USD. Compared to the current market price of 21.1 USD, the stock is Overvalued by 20%.

Estimated DCF Value of one NYSE:AGTI stock is 16.87 USD. Compared to the current market price of 21.1 USD, the stock is Overvalued by 20% .

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
8.37%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.37%
Terminal Growth
0%
Growth Period
5 Years

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

AGTI DCF Value
Base Case
16.87 USD
Overvaluation 20%
DCF Value
Price
A
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Agiliti Inc Competitors:
DCF Valuation
CSTL
Castle Biosciences Inc
CVS
CVS Health Corp
SGFY
Signify Health Inc
6078
Value HR Co Ltd
SMFR
Sema4 Holdings Corp
LHCG
LHC Group Inc
TVTY
Tivity Health Inc
ACCD
Accolade Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 2.2B USD
Equity Value 2.2B USD
/ Shares Outstanding 133M
AGTI DCF Value 16.87 USD
Overvalued by 20%

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

See Also

Similar Stocks

AGTI Stock DCF Valuation FAQ

What is the DCF value of one AGTI stock?

Estimated DCF Value of one AGTI stock under the base case scenario is 16.87 USD. Compared to the current market price of 21.1 USD, the stock is Overvalued by 20%.

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 Agiliti Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (2.2B 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 16.87 USD per one AGTI share.