Loading...

DCF Value

Estimated DCF Value of one AEGOF stock under the base case scenario is 10.38 USD. Compared to the current market price of 4.46 USD, the stock is Undervalued by 57%.

Estimated DCF Value of one OTC:AEGOF stock is 10.38 USD. Compared to the current market price of 4.46 USD, the stock is Undervalued by 57% .

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
8.48%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.48%
Terminal Growth
0%
Growth Period
5 Years

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

AEGOF DCF Value
Base Case
10.38 USD
Undervaluation 57%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Aegon NV Competitors:
DCF Valuation
IHC
Independence Holding Co
NHF
NIB Holdings Ltd
ERPRF
European Reliance General Insurance Co SA
PRU
Prudential Financial Inc
AELIY
Anadolu Hayat Emeklilik AS
PRU
Prudential PLC
CIA
Citizens Inc
CNO
CNO Financial Group Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 19.9B EUR
Equity Value 19.9B EUR
/ Shares Outstanding 2B
Value per Share 9.8 EUR
EUR / USD Exchange Rate 1.0583
AEGOF DCF Value 10.38 USD
Undervalued by 57%

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

See Also

Similar Stocks

AEGOF Stock DCF Valuation FAQ

What is the DCF value of one AEGOF stock?

Estimated DCF Value of one AEGOF stock under the base case scenario is 10.38 USD. Compared to the current market price of 4.46 USD, the stock is Undervalued by 57%.

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 Aegon NV's future free cash flow and discount it at a selected discount rate to calculate its Present Value (19.9B EUR).

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 10.38 USD per one AEGOF share.