Agora, Inc. (API) intrinsic value & 10-year financials
Agora, Inc. (API) has a Graham intrinsic value of $0.66 per share. Over the last 9 fiscal years revenue grew 18.2% a year to $141.1M, with an average return on invested capital of -6.5%.
- Graham intrinsic value
- $0.66
- Revenue (FY2025)
- $141.1M
- Revenue growth (9-yr CAGR)
- 18.2%
- ROIC (10-yr avg)
- -6.5%
- Free cash flow (FY2025)
- $25.5M
API 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $141.1M | $9.5M | $0.02 | $25.5M | -6.7% | -1.6% |
| FY2024 | $133.3M | -$42.7M | -$0.11 | -$16.7M | -40.0% | -9.1% |
| FY2023 | $141.5M | -$87.2M | -$0.22 | -$14.5M | -61.7% | -13.8% |
| FY2022 | $160.7M | -$120.4M | -$0.27 | -$56.5M | -72.1% | -18.3% |
| FY2021 | $168.0M | -$72.4M | -$0.16 | -$32.2M | -48.0% | -14.3% |
| FY2020 | $133.6M | -$3.1M | -$0.76 | -$6.3M | -3.9% | -1.0% |
| FY2019 | $64.4M | -$6.2M | — | -$4.1M | -9.5% | 6.1% |
| FY2018 | $43.7M | $376.1K | — | -$1.7M | 0.6% | -0.4% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Agora, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Agora, Inc. has historically struggled to out-earn its cost of capital, averaging just -6.5% ROIC.
Agora, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Agora, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.66 per share.