AGF AS (FRA:5IN) Net-Net Working Capital: €0.02 (As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FRA:5IN AGF AS FRA:5IN
30 GF Score
Price €0.13
GF Value €0.07
! 4 Warning Signs
View Full Analysis

What is AGF AS Net-Net Working Capital?

AGF AS FRA:5IN 30 Net-Net Working Capital is €0.02 as of Dec. 2025. GuruFocus rates FRA:5IN with a GF Score™ of 30/100 and a GF Value™ of €0.07. The stock has 4 warning signs investors should review. Among 375 Media - Diversified companies, AGF AS ranks worse than 62.93% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

AGF AS's Net-Net Working Capital for the quarter that ended in Dec. 2025 was €0.02.

The industry rank for AGF AS's Net-Net Working Capital or its related term are showing as below:

FRA:5IN's Price-to-Net-Net-Working-Capital is ranked worse than
62.93% of 375 companies
in the Media - Diversified industry
Industry Median: 4.4 vs FRA:5IN: 6.45

AGF AS  (FRA:5IN) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


AGF AS Net-Net Working Capital Related Terms


AGF AS Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for AGF AS's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

AGF AS Net-Net Working Capital Chart

AGF AS Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.01 0.02 0.02 0.00

AGF AS Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.02 0.02 0.00 0.00 0.02

FRA:5IN vs NFLX, DIS, WBD: Net-Net Working Capital Comparison

For the Entertainment subindustry, AGF AS's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


AGF AS Price-to-Net-Net-Working-Capital vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, AGF AS's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where AGF AS's Price-to-Net-Net-Working-Capital falls into.


FRA:5IN
30GF Score
AGF AS FRA:5IN
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

AGF AS Net-Net Working Capital Calculation

AGF AS's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Jun. 2025 is calculated as

Net-Net Working Capital(A: Jun. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(7.895+0.75 * 2.825+0.5 * 0.889-11.446
-0--0.019)/452.500
=-0.00

AGF AS's Net-Net Working Capital (NNWC) per share for the quarter that ended in Dec. 2025 is calculated as

Net-Net Working Capital(Q: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(19.503+0.75 * 4.911+0.5 * 0.79-13.012
-0--0.071)/540.000
=0.02

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of €0.02 mean?
AGF AS (FRA:5IN) has a Net-Net Working Capital of €0.02 as of Dec. 2025. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on AGF AS According to the industry distribution chart, AGF AS ranks #236 out of 375 companies in the Media - Diversified industry, placing it in the top 62.9%.
Is AGF AS's Net-Net Working Capital too high?
AGF AS's current Net-Net Working Capital is €0.02. Based on the distribution chart, AGF AS ranks #236 out of 375 companies in the Media - Diversified industry, which is below the industry midpoint. Overall, AGF AS has a GF Score™ of 30/100, reflecting its overall financial health beyond just this single metric.
How does AGF AS's Net-Net Working Capital compare to NFLX and DIS?
According to the Media - Diversified industry distribution chart, AGF AS ranks #236 out of 375 companies for Net-Net Working Capital. This places AGF AS in the lower half of its industry. The industry median Net-Net Working Capital is 4.40. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Media - Diversified company?
The median Net-Net Working Capital among Media - Diversified companies is 4.40, based on 375 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on AGF AS For the Media - Diversified industry, the median Net-Net Working Capital is 4.40 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. AGF AS's current Net-Net Working Capital is €0.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is AGF AS stock overvalued right now?
AGF AS (FRA:5IN) has a current Net-Net Working Capital of €0.02. The stock's GF Value™ is €0.07, compared to a current price of €0.13 — trading 84.3% above its estimated fair value. The current Net-Net Working Capital is €0.02. AGF AS's overall GF Score™ is 30/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For AGF AS (FRA:5IN), the current Net-Net Working Capital is €0.02 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is AGF AS (FRA:5IN) Overvalued in 2026?

Based on GuruFocus' analysis, AGF AS stock appears to be overvalued. The current stock price of €0.13 is trading 84.3% above its estimated GF Value™ of €0.07.

Key valuation signals for FRA:5IN:

  • Net-Net Working Capital: €0.02
  • GF Value™: €0.07 vs. price of €0.13 (84.3% above fair value)
  • GF Score™: 30/100 with 4 warning signs

No single metric tells the full story. See the FRA:5IN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


AGF AS Business Description

Other Exchanges AGF B:Denmark
Address Stadion Alle 70, Aarhus, DNK, 8000
AGF AS through its subsidiaries is engaged in professional sports activities. The Company is active in two business segments namely AGF Football which includes the operation of AGF's football team, youth team and Esport; Ceres Park and Arena which includes the operation of the Ceres Park and Arena sports and event facility.
30GF Score

Get the complete analysis for FRA:5IN

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€0.13
Price
€0.07
GF Value