AGIO - NASDAQ

Agios Pharmaceuticals, Inc.

Agios Pharmaceuticals, Inc.

AGIOยทNASDAQ

$27.68

-1.1%
HealthcareBiotechnology

Agios Pharmaceuticals, Inc., a biopharmaceutical company, engages in the discovery and development of medicines in the field of cellular metabolism and adjacent areas of biology. The company offers PYRUKYND (mitapivat) an activator of both wild-type and a variety of mutant pyruvate kinase, PK, enzymes for the treatment of hemolytic anemias; and AG-946 that is in Phase I clinical study for treating hemolytic anemias and other indications. Agios Pharmaceuticals, Inc. was incorporated in 2007 and is headquartered in Cambridge, Massachusetts.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.65B
EPS-7.1200
P/E Ratio-3.89
Earnings Date07/30/2026
Agios Pharmaceuticals, Inc.

Agios Pharmaceuticals, Inc. Fair Value Envelope

AGIO ยท NASDAQ

Our analysis suggests that AGIO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $27.68, this represents a potential HIDDEN relative to our calculated worth for Agios Pharmaceuticals, Inc..

HIDDEN
Intrinsic Value
Current Price: $27.68

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$3.0B
+ Cash & Equivalents$89.1M
Firm Value-$2.9B
- Debt$62.0M
Equity Value-$3.0B
/ Shares Outstanding58,313,811B
DCF Value-$51
OVERVALUED BY 284%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$386.5M
-$400.6M
-$415.1M
-$430.2M
-$445.9M
-$462.1M
-$478.9M
-$496.3M
-$514.3M
-$533.0M
Maintenance CapEx
-$894.6K
-$927.1K
-$960.8K
-$995.7K
-$1.0M
-$1.1M
-$1.1M
-$1.1M
-$1.2M
-$1.2M
Owner Earnings
-$387.4M
-$401.5M
-$416.1M
-$431.2M
-$446.9M
-$463.2M
-$480.0M
-$497.4M
-$515.5M
-$534.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$358.7M
-$344.2M
-$330.3M
-$317.0M
-$304.2M
-$291.9M
-$280.1M
-$268.8M
-$257.9M
-$247.5M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your AGIO research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.