As of 2025-05-21, the Intrinsic Value of AGCO Corp (AGCO) is 30.21 USD. This AGCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.50 USD, the upside of AGCO Corp is -71.60%.
The range of the Intrinsic Value is 16.19 - 62.17 USD
Based on its market price of 106.50 USD and our intrinsic valuation, AGCO Corp (AGCO) is overvalued by 71.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.19 - 62.17 | 30.21 | -71.6% |
| DCF (Growth 10y) | 23.37 - 72.19 | 38.38 | -64.0% |
| DCF (EBITDA 5y) | 46.03 - 65.01 | 54.43 | -48.9% |
| DCF (EBITDA 10y) | 49.39 - 74.98 | 60.62 | -43.1% |
| Fair Value | -195.19 - -195.19 | -195.19 | -283.28% |
| P/E | (152.41) - (200.50) | (176.06) | -265.3% |
| EV/EBITDA | 14.39 - 158.40 | 78.98 | -25.8% |
| EPV | 100.13 - 137.84 | 118.98 | 11.7% |
| DDM - Stable | (57.41) - (150.00) | (103.70) | -197.4% |
| DDM - Multi | 13.92 - 29.08 | 18.92 | -82.2% |
| Market Cap (mil) | 7,942.77 |
| Beta | 1.08 |
| Outstanding shares (mil) | 74.58 |
| Enterprise Value (mil) | 10,319.77 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.60% |
| Cost of Debt | 4.73% |
| WACC | 8.89% |