What is Agilysys Inc worth?
With the base-case assumptions below, a discounted cash flow model on Agilysys Inc's reported free cash flow gives $84.16 per share. The share price was $124.15 on November 10, 2026, 48% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $53.04 | -57% |
| Base | 15.0% | 9.0% | $84.16 | -32% |
| Bull | 20.0% | 8.0% | $142.11 | +14% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $107.72 | $115.07 | $124.05 | $135.27 | $149.70 |
| 8.0% | $90.02 | $94.78 | $100.42 | $107.17 | $115.43 |
| 9.0% | $77.14 | $80.40 | $84.16 | $88.54 | $93.73 |
| 10.0% | $67.38 | $69.69 | $72.32 | $75.32 | $78.78 |
| 11.0% | $59.73 | $61.43 | $63.33 | $65.47 | $67.89 |
Where the presets come from
Base: years 1 to 5 grow at Agilysys Inc's revenue growth rate over the last 5 fiscal years (18.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions