Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€0.24
Intrinsic €0.31 · 25% MOS
Current price: €2.16
Base-case summary
Our base-case DCF for Agile Content S.A. (AGIL.XMAD) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €2M in trailing free cash flow, this produces an intrinsic value of €0.31 per share. A 25% safety margin gives a fair value of €0.24, suggesting the stock is currently 89% overvalued against the €2.16 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€2M
Cash & equivalents
€13M
Total debt
€32M
Shares outstanding
29M