Price · as of 2024-12-31
$3.75
Market cap 434.59M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.26 | +573.6% |
| Intrinsic Value(DCF) | $3.34 | -10.93% |
| Graham-Dodd Method(GD) | $3.85 | +2.64% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.80 | $0.00 | |||
| 2020 | $65.39 | $73.01 | $47,559.63 | $6.15 | $0.00 |
| 2021 | $8.26 | $63.58 | $67.22 | $4.05 | $0.00 |
| 2022 | $2.95 | $21.21 | $3.04 | $0.83 | $0.00 |
| 2023 | $2.63 | $26.36 | $1.72 | $1.69 | $2.93 |
| 2024 | $5.37 | $25.26 | $2.17 | $3.85 | $0.00 |
AI valuation
Our deep-learning model estimates Agora, Inc.'s (API) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.26
- Current price
- $3.75
- AI upside
- +573.6%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.34
-10.93% upside
Graham-Dodd
$3.85
+2.64% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| API | Agora, Inc. | $3.75 | 434.59M | +574% | -11% | +3% | — | -11.72 | 0.87 | 3.76 | -9.02 | — | 1.22 | 64.12% | -40.01% | -32.06% | -7.26% | -14.10% | -6.22% | 0.09 | -210.72 | 5.62 | 5.49 | -0.74 | -4773.00% | -585.00% | 6210.00% | -9.86% | -0.24 | -13.06% | 0.00% | 0.00% | 2.21% | -5.28 | -5.70 | 2.11 | 1.79 |
| ATHR | Aether Holdings, Inc. Com… | $3.58 | 43.48M | +1,712% | -26% | — | — | -22.64 | 15.74 | 51.50 | -21.28 | -8.54 | 15.89 | 70.79% | -235.53% | -227.49% | -135.60% | 1897.35% | -109.16% | 0.00 | — | 9.21 | 8.51 | 1.41 | 26524.00% | -411.00% | 31859.00% | -5.02% | -6.88 | 2083.92% | 0.00% | 0.00% | 5.43% | -20.51 | -18.67 | 48.30 | 79.92 |
| HKIT | Hitek Global Inc. | $1.98 | 57.87M | +2,546% | -11% | +8% | -16% | -19.42 | 0.49 | 5.99 | 36.06 | — | 0.49 | 34.63% | -60.14% | -30.87% | -2.82% | -17.10% | -2.33% | 0.07 | -5.57 | 13.08 | 12.63 | 16.59 | -17886.00% | -3635.00% | 6658.00% | -5.62% | -0.26 | -9.58% | 0.00% | 0.00% | 0.00% | 5.85 | 10.44 | -3.52 | 2.86 |
| IDN | Intellicheck, Inc. | $4.86 | 98.2M | +936% | +60% | -95% | — | -51.16 | 2.65 | 2.35 | -57.79 | — | 6.46 | 90.84% | -5.84% | -4.59% | -5.24% | -10.93% | -4.10% | 0.00 | — | 3.11 | 2.93 | 6.37 | -5250.00% | 577.00% | 13984.00% | -5.86% | -0.85 | -25.74% | 0.00% | 0.00% | 1.46% | -36.21 | -15.38 | 2.12 | 1.01 |
| PSQH | PSQ Holdings, Inc. | $0.66 | 30.8M | +6,984% | +63% | — | — | -1.50 | 3.22 | 3.73 | -1.59 | — | 671.25 | 60.67% | -240.14% | -248.66% | -309.45% | -642.04% | -115.21% | 1.21 | -24.19 | 5.43 | 4.76 | 0.07 | -2593.00% | 30801.00% | 1663.00% | -39.48% | -3.96 | -393.32% | 0.00% | 0.00% | 0.00% | -1.48 | -2.42 | 3.56 | -2.69 |
| QH | Quhuo Limited | $0.13 | 11.93M | +106,726% | +39,900% | +52,868% | — | 483.74 | 1.68 | 0.26 | 92.42 | — | 2.29 | 2.42% | -0.34% | 0.09% | 0.33% | -0.81% | 0.17% | 0.26 | -2.53 | 1.40 | 1.36 | 6.48 | -9988.00% | -1771.00% | -8321.00% | -2.80% | -0.04 | -4.28% | 0.00% | 0.00% | 0.20% | -80.76 | -38.39 | 0.28 | 2.60 |
| RCT | RedCloud Holdings plc | $1.03 | 45.55M | — | — | — | — | — | — | — | — | — | — | 58.59% | -83.12% | -109.07% | 111.05% | -1231.39% | -407.40% | -1.06 | -12.39 | 0.17 | 0.13 | -1.88 | 2367.00% | 13476.00% | 6249.00% | — | -0.54 | -1273.79% | — | 0.00% | — | — | — | — | — |
| SAIH | SAIHEAT Limited | $6.59 | 12.58M | +631% | -56% | — | +387% | -2.09 | 0.85 | 2.22 | -3.48 | — | 0.85 | -18.22% | -142.68% | -106.19% | -37.75% | -52.10% | -32.16% | 0.19 | — | 2.96 | 0.54 | -0.41 | -871.00% | -1820.00% | -2333.00% | -51.03% | -1.51 | -41.28% | 0.00% | 0.00% | 0.00% | -1.76 | -2.22 | 2.51 | -1.69 |
| SOGP | Sound Group Inc. | $13.81 | 70.92M | +44% | -94% | — | — | -0.95 | 0.33 | 0.04 | 7.11 | — | 0.33 | 27.41% | -4.41% | -3.42% | -30.28% | 48.76% | -14.89% | 0.08 | -215.63 | 1.62 | 1.50 | 8.71 | -4167.00% | -193.00% | -6891.00% | -49.97% | -0.09 | 21.00% | 0.00% | 0.00% | 13.18% | 3.84 | 8.92 | -0.17 | -2.78 |
| TGE | Generation Essentials Gro… | $1.31 | 63.48M | — | — | +1,166% | — | — | — | — | — | — | — | 46.11% | 64.73% | 54.77% | 12.06% | 6.44% | 5.53% | 0.33 | 3.07 | 1.12 | 0.70 | 2.91 | 23529.00% | -3690.00% | 30274.00% | — | 0.06 | 0.93% | — | 0.00% | — | — | — | — | — |
| WKEY | WISeKey International Hol… | $7.10 | 44.22M | +178% | -72% | — | +877% | -1.54 | 1.96 | 4.14 | 1.24 | — | 2.95 | 36.15% | -230.93% | -113.23% | -123.52% | 154.57% | -39.32% | 0.36 | -12.77 | 4.71 | 4.58 | 3.11 | -2787.00% | -6159.00% | 649.00% | -37.33% | -0.83 | 103.40% | 0.00% | 0.00% | 154.90% | 1.19 | 1.77 | -2.74 | -2.38 |
About Agora, Inc.
Agora, Inc. provides Real-Time Engagement Platform-as-a-Service (RTE-PaaS) in the People's Republic of China, the United States, and internationally. The company RTE-PaaS offers developers with software tools to embed real-time video, voice, and messaging functionalities into applications. Its products include video calling, voice calling, interactive live streaming, chat, signaling. Acceleration products; and extensions, which comprise interactive whiteboard, recording, analytics, and extensions marketplace products to enable developers to launch RTE in specific use cases and verticals. The company also provides Flexible Classroom that offers a low-code application Platform as a Service; and App Builder, no-code application platform. Its real-time engagement products are delivered through its Software-Defined Real-Time Network, which is a virtual network overlay on top of the public internet. The company serves social, entertainment, gaming, education, enterprise solutions, e-commerce, financial services, healthcare, and IoT industries. Agora, Inc. was incorporated in 2013 and is headquartered in Shanghai, the People's Republic of China.
- CEO
- Bin Zhao
- Employees
- 608
- Beta
- 0.63
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.34 ÷ $3.75) − 1 = -10.93% (DCF, example).