AGCO
AGCO Corp
Price:  
109.50 
USD
Volume:  
652,063.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AGCO Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of AGCO Corp (AGCO) is 161.31 USD. This AGCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.50 USD, the upside of AGCO Corp is %.

The range of the Intrinsic Value is 103.68 - 343.24 USD

109.50 USD
Stock Price
161.31 USD
Intrinsic Value
Intrinsic Value Details

AGCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 103.68 - 343.24 161.31 47.3%
DCF (Growth 10y) 128.45 - 398.47 193.93 77.1%
DCF (EBITDA 5y) 121.64 - 173.28 143.54 31.1%
DCF (EBITDA 10y) 139.51 - 213.18 170.38 55.6%
Fair Value 385.48 - 385.48 385.48 252.04%
P/E 172.26 - 255.04 203.29 85.6%
EV/EBITDA 108.79 - 182.98 146.59 33.9%
EPV 88.48 - 152.32 120.40 10.0%
DDM - Stable 123.99 - 476.39 300.19 174.1%
DDM - Multi 112.17 - 327.01 166.07 51.7%

AGCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,199.36
Beta 1.44
Outstanding shares (mil) 74.88
Enterprise Value (mil) 9,544.36
Market risk premium 4.60%
Cost of Equity 7.81%
Cost of Debt 4.31%
WACC 7.06%