EN DE

Agillic A/S (AGILC) Fair Value & Analysis

Technology · DK · Market cap 72.5M DKK

AA Agillic A/S AGILC · CO
Pricekr 6.25
Fair Valuekr 3.78
Upside-39.5%
Quality34/100
Watch Agillic A/S for free, get notified when fair value or trend changes. Watch for free

Strengths

Negative equity (buybacks among others) · generates free cash flow

Risks

!Trades 65% ABOVE our fair value of kr 3.78
!Mixed Growth (revenue 5y +2.9 %/yr)
!Loss-making · -12.1% net margin
!Trails peers (3/9)
Mixed Growth (revenue 5y +2.9 %/yr)
Loss-making · -12.1% net margin
Negative equity (buybacks among others) · generates free cash flow
Trails peers (3/9)
Narrow moat 10/100
Evidence: Low Range kr 2.08 – kr 5.48 Share as image

Fair value as of: Aug 26, 2026

From 6 valuation models · updated today

Fair value updated Aug 26, 2026, revised from kr 0.5500 to kr 3.78 (+587.3%) since Aug 13, 2026. Share price −0.8% over the past month.

Below-average quality, and trading another 65% above our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track Agillic A/S and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (kr 5.48). The favourable scenario is already priced in.
  • Weak quality (34/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (kr 2.08 to kr 5.48). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 29.50 kr 6.20 Fair Value kr 3.78 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 26, 2026.

How to read this chart

60‑month range kr 6.20 – kr 29.50 · fair‑value band kr 2.08 – kr 5.48 · the kr 6.25 price screens above the kr 3.78 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 26, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Agillic A/S (AGILC) currently trades at kr 6.25, while our model-based Fair Value estimate is kr 3.78, implying the stock looks roughly 39.5% overvalued today. The Quality Score stands at 34/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, Agillic A/S generated revenue of 58.4M DKK at a net margin of -12.1%. Revenue declined 8.9% year over year. Net debt stands at 21.1M DKK. Fundamentals as of Aug 26, 2026

Our scenario range runs from kr 2.08 (bear case) to kr 5.48 (bull case); at kr 6.25, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 26% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -34% fair-value upside, at -40%, AGILC screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF kr 3.26 kr 6.00 kr 10.88 80
Rev-Margin DCF kr 2.95 kr 7.22 kr 14.54 74
EV/Revenue kr 2.38 kr 4.08 kr 5.79 43
All 6 models by family
DCF Models
FCF DCF kr 3.58 kr 5.66 kr 11.72 38
5Y Revenue Exit kr 2.95 kr 6.11 kr 12.61 39
10Y Revenue Exit kr 3.01 kr 7.64 kr 10.81 36
Multiples
EV/Revenue kr 2.38 kr 4.08 kr 5.79 43
Growth DCF
Growth DCF kr 3.26 kr 6.00 kr 10.88 80
Rev-Margin DCF kr 2.95 kr 7.22 kr 14.54 74

Widest divergence: DCF Models (kr 6.11) versus Multiples (kr 4.08). Highest evidence: Growth DCF (80).

Notify me when AGILC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 1.24 TTM
Net margin -12.1% TTM
Return on equity -1,063% TTM
Return on assets -7.3% TTM
Operating margin -4.7% TTM
EPS (TTM) kr -0.6400
More key figures
Growth
Revenue (TTM) 58.4M DKK TTM
Revenue growth (YoY) -8.9% 3y avg -4.5%
Balance sheet & cash flow
Free cash flow 4.9M DKK FY2025
Net debt 21.1M DKK FY2025 · ≈ 4.3 yrs of FCF

Figures from reported company fundamentals · as of Aug 26, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 34/100

Of which business quality 36 · Market factors (momentum, volatility) 39

Profitability 50
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 28
Earnings quality: real cash, not paper profit
Fin. Strength 4
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 67
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Agillic A/S operates as a software company in Denmark and internationally. The company offers a marketing automation platform, enabling personalization that complies with GDPR. It also provides professional training services. The company serves its products to retail, financial services, media and subscription, and NGO and charity sectors.

Full company description

Agillic A/S operates as a software company in Denmark and internationally. The company offers a marketing automation platform, enabling personalization that complies with GDPR. It also provides professional training services. The company serves its products to retail, financial services, media and subscription, and NGO and charity sectors. Agillic A/S was incorporated in 1999 and is headquartered in Copenhagen, Denmark.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Agillic A/S reported revenue of kr 58.4M in FY2025 versus kr 52.8M in FY2021, a compound +2.6%/yr. Reported net income was −kr 7.1M in FY2025.

Growth Quality 35/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
58.4M DKK
Latest YoY
−2.9%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−4.5%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.9%
Avg. revenue growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+56.6%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +2.6%/yr
FY21 kr 52.8M
FY22 kr 67.0M
FY23 kr 64.7M
FY24 kr 60.2M
FY25 kr 58.4M
Net income
FY21 −kr 10.5M
FY22 −kr 10.6M
FY23 −kr 27.5M
FY24 −kr 3.3M
FY25 −kr 7.1M

AGILC screens 40% overvalued. Compare with SAP SE →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Agillic A/S Fair Value". https://www.fairvalue-calculator.com/stock/AGILC

Peer Group

Software - Application · 724 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 34 · Bottom 25%
Fair Value upside −40% · Below median
Return on assets -7% · Bottom 25%
Net margin (TTM) -12% · Bottom 25%
Operating margin (TTM) -5% · Below median
Revenue growth -9% · Bottom 25%

Valuation Multiples vs Software - Application median · lower = cheaper

P/S (TTM) 0.19× · Cheaper than 75% of peers
P/FCF 2.3× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE0 · sector 39
PAST0 · sector 12
HEALTH100 · sector 98
DIVIDEND0 · sector 29

VALUE 0: the price sits above our fair-value range.

PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Aug 26, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAP €182.50 €169.59 -7%
Shopify Inc SHOP C$209.78 C$28.76 -86%
Uber Technologies, Inc UBER $75.36 $43.66 -42%
Salesforce, Inc CRM $193.32 $249.28 +29%
ServiceNow, Inc NOW $124.94 $43.73 -65%
Cadence Design Systems, Inc CDNS $323.13 $112.57 -65%
Snowflake Inc SNOW $332.26 $42.27 -87%
Adobe Inc ADBE $275.30 $454.04 +65%
Automatic Data Processing, Inc ADP $269.33 $177.51 -34%
Intuit Inc INTU $334.71 $363.46 +9%

Compare Agillic A/S with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Agillic A/S (AGILC) overvalued or undervalued?
As of Aug 26, 2026, our model estimates a fair value of kr 3.78 versus a price of kr 6.25, about −40% (overvalued).
What is the fair value of AGILC?
Our model-based fair value for Agillic A/S is kr 3.78 (as of Aug 26, 2026), built from audited fundamentals. The current price: kr 6.25.
What is the quality score of AGILC?
Agillic A/S has a Quality Score of 34/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Agillic A/S (AGILC)?
Agillic A/S reported trailing-twelve-month revenue of about 58.4M DKK (latest available figure, as of Aug 26, 2026).
What is the net profit margin of AGILC?
The net profit margin of Agillic A/S is about -12.1%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Agillic A/S and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.