Valuation AGCO Corporation

Equities

Market Closed - Nyse Other stock markets 08:00:02 15/01/26 am AEDT			5-day change	1st Jan Change
112.14 ^USD	+0.87%		+4.31%	+7.50%

22/12	North American Morning Briefing : Precious Metals Hit Record High, Tech Stocks Rebound -2-	DJ
19/12	Barclays Downgrades AGCO to Underweight From Equal Weight, $116 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,721	8,682	10,346	9,091	6,978	8,368	8,368	-
Change	-	12.44%	19.16%	-12.13%	-23.25%	19.93%	0%	-
Enterprise Value (EV) ¹	8,219	9,297	11,017	9,888	9,014	10,216	10,055	9,816
Change	-	13.12%	18.5%	-10.25%	-8.84%	13.34%	-1.58%	-2.38%
P/E ratio	18.2x	20.7x	11.7x	7.77x	-16.4x	11.4x	19x	13.8x
PBR	2.59x	2.57x	2.66x	1.94x	1.86x	1.85x	1.77x	1.66x
PEG	-	-29.24x	0x	0.2x	0x	-0x	-0.5x	0.4x
Capitalization / Revenue	0.84x	0.78x	0.82x	0.63x	0.6x	0.85x	0.83x	0.78x
EV / Revenue	0.9x	0.83x	0.87x	0.69x	0.77x	1.04x	1x	0.91x
EV / EBITDA	9.02x	7.16x	6.99x	4.89x	6.55x	10.2x	8.7x	7.14x
EV / EBIT	12.9x	9.14x	8.43x	5.71x	8.64x	14.1x	12x	9.34x
EV / FCF	13.1x	22.5x	24.5x	16.9x	30.4x	23.6x	18.2x	20.4x
FCF Yield	7.62%	4.44%	4.08%	5.92%	3.29%	4.23%	5.48%	4.9%
Dividend per Share ²	0.63	4.74	-	6.1	3.66	1.168	1.284	1.454
Rate of return	0.61%	4.09%	-	5.02%	3.92%	1.04%	1.15%	1.3%
EPS ²	5.65	5.61	11.87	15.63	-5.69	9.835	5.917	8.103
Distribution rate	11.2%	84.5%	-	39%	-64.3%	11.9%	21.7%	18%
Net sales ¹	9,150	11,138	12,651	14,412	11,662	9,826	10,054	10,758
EBITDA ¹	911.4	1,298	1,577	2,020	1,376	996.8	1,156	1,374
EBIT ¹	639.4	1,017	1,308	1,732	1,043	724.7	839.1	1,051
Net income ¹	427.1	897	889.6	1,171	-424.8	734.9	416.4	562.4
Net Debt ¹	497.3	615	671.3	796.7	2,036	1,848	1,687	1,448
Reference price ²	103.09	116.02	138.69	121.41	93.48	112.14	112.14	112.14
Nbr of stocks (in thousands)	74,900	74,834	74,598	74,880	74,645	74,624	74,624	-
Announcement Date	4/2/21	8/2/22	7/2/23	6/2/24	6/2/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AGCO CORPORATION	11.4x	1.04x	10.25x	1.04%	8.37B
PACCAR, INC.	26.48x	2.05x	18.59x	3.1%	62.5B
DAIMLER TRUCK HOLDING AG	15.17x	1.09x	11.32x	3.96%	36.43B
TOYOTA INDUSTRIES CORPORATION	24.31x	1.6x	16.02x	1.5%	34.23B
KOMATSU LTD.	13.88x	1.41x	7.93x	3.54%	30.79B
EPIROC AB	32.1x	4.37x	17.9x	1.64%	28.54B
KNORR-BREMSE AG	27.93x	2.25x	13.31x	1.79%	18.65B
EXOR N.V.	-3.68x	-	-	0.68%	17.77B
KUBOTA CORPORATION	16.39x	1.55x	12.46x	2.12%	16.93B
METSO OUTOTEC OYJ	26.12x	2.72x	14.96x	2.37%	15.22B
Average	19.01x	2.01x	13.64x	2.17%	26.94B
Weighted average by Cap.	20.82x	2.02x	14.51x	2.49%