Agroz Inc.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $1.98M normalized FCF base (proxying TTM net income, no separate capex/FCF disclosure for this recently-IPO'd micro-cap); 15% annual growth years 1-5; 5% years 6-10; 16% discount rate (high risk given single-quarter track record and thin float); 3% terminal growth; no net debt data available so treated as zero; 21.67M shares outstanding.

Reasoning: Agroz just turned profitable after a recent Nasdaq IPO (Oct 2025) with extreme reported growth (+200% revenue, +2,022% net income YoY) that is unlikely to be sustainable, so a heavily risk-discounted DCF off current earnings, rather than extrapolating the recent growth rate, is the more defensible approach for this thinly-tracked small-cap.