/
DCF Valuation
Base-case fair value
$93.47
Intrinsic $124.62 · 25% MOS
Current price: $88.52
Base-case summary
Our base-case DCF for Agilysys Inc (AGYS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 20.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $68M in trailing free cash flow, this produces an intrinsic value of $124.62 per share. A 25% safety margin gives a fair value of $93.47, suggesting the stock is currently 6% undervalued against the $88.52 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
$68M
Cash & equivalents
$117M
Total debt
$19M
Shares outstanding
28M