AFC Gamma Inc
NASDAQ:AFCG

Watchlist Manager
AFC Gamma Inc Logo
AFC Gamma Inc
NASDAQ:AFCG
Watchlist
Price: 8.63 USD 1.53% Market Closed
Market Cap: 189.4m USD
Have any thoughts about
AFC Gamma Inc?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jan 4, 2025.

Estimated DCF Value of one AFCG stock is 36.01 USD. Compared to the current market price of 8.63 USD, the stock is Undervalued by 76%.

AFCG DCF Value
Base Case
36.01 USD
Undervaluation 76%
DCF Value
Price
Worst Case
Base Case
Best Case
36.01
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 36.01 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 112.4m USD. The present value of the terminal value is 644.4m USD. The total present value equals 756.8m USD.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 756.8m USD
+ Cash & Equivalents 121.6m USD
Firm Value 878.4m USD
- Debt 88m USD
Equity Value 790.4m USD
/ Shares Outstanding 22m
AFCG DCF Value 36.01 USD
Undervalued by 76%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
57m 135.5m
Operating Income
37.9m 96.8m
FCFF
12.3m 73.9m

What is the DCF value of one AFCG stock?

Estimated DCF Value of one AFCG stock is 36.01 USD. Compared to the current market price of 8.63 USD, the stock is Undervalued by 76%.

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 DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, AFC Gamma Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 756.8m USD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 36.01 USD per share.

Back to Top
//