AGL - NYSE
Agilon Health, Inc.
$82.70
-11%agilon health, inc. offers healthcare services for seniors through primary care physicians in the communities of the United States. As of December 31, 2021, it served approximately 238,000 senior members, which included 186,300 medicare advantage members and 51,700 medicare fee-for-service beneficiaries. The company was formerly known as Agilon Health Topco, Inc. and changed its name to agilon health, inc. in March 2021. agilon health, inc. was founded in 2016 and is based in Austin, Texas.
At a Glance
Live SnapshotAgilon Health, Inc. Fair Value Envelope
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
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 | -$52.9M | -$26.4M | -$13.2M | -$6.6M | -$3.3M | -$1.7M | -$826.3K | -$413.1K | -$206.6K | -$103.3K |
| Maintenance CapEx | -$1.3M | -$662.1K | -$331.1K | -$165.5K | -$82.8K | -$41.4K | -$20.7K | -$10.3K | -$5.2K | -$2.6K |
| Owner Earnings | -$54.2M | -$27.1M | -$13.6M | -$6.8M | -$3.4M | -$1.7M | -$847.0K | -$423.5K | -$211.7K | -$105.9K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$50.2M | -$23.2M | -$10.8M | -$5.0M | -$2.3M | -$1.1M | -$494.2K | -$228.8K | -$105.9K | -$49.0K |
Related Guides
Research Paths
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.