$2.31
+9.7%Agroz Inc., an investment holding company, operates as a vertically integrated agricultural technology company in Malaysia. The company focuses on designing, developing, building, operating, and managing large, commercial scale, and industrial grade indoor CEA vertical farms, including green butterhead, red butterhead, green coral, red coral, green oak, wild rocket, green kale, arugula, and others. The company was founded in 2020 and is based in Petaling Jaya, Malaysia.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
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 | $844.9K | $758.4K | $680.7K | $611.0K | $548.4K | $492.3K | $441.9K | $396.6K | $356.0K | $319.6K |
| Maintenance CapEx | -$1.2M | -$1.1M | -$986.5K | -$885.5K | -$794.8K | -$713.4K | -$640.4K | -$574.8K | -$515.9K | -$463.1K |
| Owner Earnings | -$379.6K | -$340.7K | -$305.8K | -$274.5K | -$246.4K | -$221.2K | -$198.5K | -$178.2K | -$159.9K | -$143.6K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$351.4K | -$292.1K | -$242.8K | -$201.8K | -$167.7K | -$139.4K | -$115.8K | -$96.3K | -$80.0K | -$66.5K |
Continue your AGRZ research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.