Company Valuation: AGCO Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,682 10,346 9,091 6,978 7,785 7,820 - -
Change - 19.16% -12.13% -23.25% 11.56% 0.46% - -
Enterprise Value (EV) 1 9,297 11,017 9,888 9,014 9,364 9,416 9,264 8,959
Change - 18.5% -10.25% -8.84% 3.88% 0.56% -1.61% -3.29%
P/E 20.7x 11.7x 7.77x -16.4x 10.7x 24x 16.4x 12.1x
PBR 2.57x 2.66x 1.94x 1.86x 1.82x 1.81x 1.71x 1.49x
PEG - 0x 0.2x 0x -0x -0.5x 0.3x 0.3x
Capitalization / Revenue 0.78x 0.82x 0.63x 0.6x 0.77x 0.79x 0.75x 0.7x
EV / Revenue 0.83x 0.87x 0.69x 0.77x 0.93x 0.95x 0.89x 0.8x
EV / EBITDA 7.16x 6.99x 4.89x 6.55x 8.45x 9.18x 7.56x 6.13x
EV / EBIT 9.14x 8.43x 5.71x 8.64x 12x 13.9x 10.2x 7.91x
EV / FCF 22.5x 24.5x 16.9x 30.4x 12.7x 25.9x 19.1x 14.7x
FCF Yield 4.44% 4.08% 5.92% 3.29% 7.9% 3.86% 5.25% 6.79%
Dividend per Share 2 4.74 - 6.1 3.66 1.16 1.22 1.352 1.552
Rate of return 4.09% - 5.02% 3.92% 1.11% 1.08% 1.19% 1.37%
EPS 2 5.61 11.87 15.63 -5.69 9.75 4.723 6.936 9.382
Distribution rate 84.5% - 39% -64.3% 11.9% 25.8% 19.5% 16.5%
Net sales 1 11,138 12,651 14,412 11,662 10,082 9,947 10,441 11,216
EBITDA 1 1,298 1,577 2,020 1,376 1,109 1,025 1,225 1,462
EBIT 1 1,017 1,308 1,732 1,043 781 678 903.9 1,133
Net income 1 897 889.6 1,171 -424.8 726.5 337.4 493.8 655.4
Net Debt 1 615 671.3 796.7 2,036 1,579 1,596 1,444 1,139
Reference price 2 116.02 138.69 121.41 93.48 104.32 113.42 113.42 113.42
Nbr of stocks (in thousands) 74,834 74,598 74,880 74,645 74,624 68,951 - -
Announcement Date 2/8/22 2/7/23 2/6/24 2/6/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.28x0.93x9.02x1.1% 7.82B
23.15x4.06x18.12x0.99% 282B
37.29x5.73x31.21x0.97% 180B
14.98x1.15x7.33x4.95% 64.24B
17.37x1.44x11.91x3.17% 54.09B
29.95x4.22x17.59x0.44% 48.12B
13.75x1.42x8.11x3.13% 35.1B
11.08x1.05x10.44x4.72% 34.56B
29.53x4.3x17.13x1.69% 29.04B
12.86x0.4x4.08x3.82% 25.86B
Average 21.32x 2.47x 13.49x 2.5% 76.09B
Weighted average by Cap. 24.74x 3.63x 18.41x 1.83%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AGCO Corporation

Historical PBR trend

Valuation ratios - PBR - AGCO Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AGCO Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AGCO Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - AGCO Corporation
  1. Stock Market
  2. Stocks
  3. AGCO Stock
  4. Valuation AGCO Corporation