AGILYSYS INC (AGYS)

Services-Computer Integrated Systems Design

Latest Price

$105.16

TTM P/E

Normalized P/E

85.39

Div Yield

Book Value

12.04

P/B Ratio

8.73

Valuation metrics

EPS: $1.37

Book value / share: $11.60

Formula: √(22.5 × EPS × BVPS)

Graham Number

$18.91

82% downside

Norm. op. income: $13M (median of 7yr)

Tax rate: 8%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$8.33

92% downside

Base FCF: $40M (median of recent 5yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$110.00

+5% upside

EPS: $1.37

Target P/E: 85×

Formula: EPS × P/E

P/E Fair Value

$116.45

+11% upside

92.4% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	3.89M	$277.0M	13.81%	+49.1K	2026-03-31
MAK CAPITAL ONE LLC	1.19M	$84.0M	4.23%	-327.6K	2026-03-31
VANGUARD CAPITAL MANAGEMENT LLC	1.14M	$80.0M	4.04%	--	2026-03-31
VANGUARD PORTFOLIO MANAGEMENT LLC	1.08M	$76.0M	3.82%	--	2026-03-31
STATE STREET CORP	1.04M	$74.0M	3.69%	+37.9K	2026-03-31
WASATCH ADVISORS LP	953.7K	$67.0M	3.38%	+236.4K	2026-03-31
FMR LLC	836.4K	$59.0M	2.97%	-238.2K	2026-03-31
AMERICAN CENTURY COMPANIES INC	733.8K	$52.0M	2.60%	+153.5K	2026-03-31
WELLINGTON MANAGEMENT GROUP LLP	721.8K	$51.0M	2.56%	+40.7K	2026-03-31
Conestoga Capital Advisors, LLC	683.7K	$48.0M	2.42%	+85.6K	2026-03-31