Valuation AGCO Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 12:39:18 2025-12-05 EST			5-day change	1st Jan Change
106.18 ^USD	+0.37%		+0.68%	+14.12%

12-03	Oppenheimer Adjusts AGCO Price Target to $128 From $123, Maintains Outperform Rating	MT
12-02	AGCO Corporation Presents at UBS Global Industrials and Transportation Conference, Dec-02-2025 01:50 PM

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	7,894	-	-
Change	-	12.44%	19.16%	-12.13%	-23.25%	13.14%	-	-
Enterprise Value (EV) ¹	8,219	9,297	11,017	9,888	9,014	9,781	9,599	9,322
Change	-	13.12%	18.5%	-10.25%	-8.84%	8.51%	-1.86%	-2.88%
P/E ratio	18.2x	20.7x	11.7x	7.77x	-16.4x	10.3x	17.2x	12.9x
PBR	2.59x	2.57x	2.66x	1.94x	1.86x	1.74x	1.67x	1.56x
PEG	-	-29.24x	0x	0.2x	0x	-0x	-0.4x	0.4x
Capitalization / Revenue	0.84x	0.78x	0.82x	0.63x	0.6x	0.8x	0.78x	0.73x
EV / Revenue	0.9x	0.83x	0.87x	0.69x	0.77x	1x	0.95x	0.86x
EV / EBITDA	9.02x	7.16x	6.99x	4.89x	6.55x	9.69x	8.19x	6.75x
EV / EBIT	12.9x	9.14x	8.43x	5.71x	8.64x	13.5x	11.3x	8.9x
EV / FCF	13.1x	22.5x	24.5x	16.9x	30.4x	22.8x	19.2x	18.9x
FCF Yield	7.62%	4.44%	4.08%	5.92%	3.29%	4.4%	5.21%	5.29%
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%	1.1%	1.21%	1.37%
EPS ²	5.65	5.61	11.87	15.63	-5.69	10.26	6.145	8.199
Distribution rate	11.2%	84.5%	-	39%	-64.3%	11.4%	20.9%	17.7%
Net sales ¹	9,150	11,138	12,651	14,412	11,662	9,826	10,092	10,791
EBITDA ¹	911.4	1,298	1,577	2,020	1,376	1,009	1,172	1,381
EBIT ¹	639.4	1,017	1,308	1,732	1,043	725.9	852.8	1,047
Net income ¹	427.1	897	889.6	1,171	-424.8	760.6	432.9	561.9
Net Debt ¹	497.3	615	671.3	796.7	2,036	1,886	1,704	1,428
Reference price ²	103.09	116.02	138.69	121.41	93.48	105.79	105.79	105.79
Nbr of stocks (in thousands)	74,900	74,834	74,598	74,880	74,645	74,624	-	-
Announcement Date	2/4/21	2/8/22	2/7/23	2/6/24	2/6/25	-	-	-

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	10.32x	1x	9.69x	1.1%	7.89B
PACCAR, INC.	24.2x	1.86x	17.11x	3.41%	56.98B
TOYOTA INDUSTRIES CORPORATION	23.81x	1.56x	15.54x	1.56%	33.88B
DAIMLER TRUCK HOLDING AG	13.48x	1.03x	10.88x	4.33%	33.6B
KOMATSU LTD.	13.3x	1.38x	7.66x	3.65%	30.64B
EPIROC AB	29.21x	4.03x	16.46x	1.79%	25.59B
EXOR N.V.	-3.62x	-	-	0.7%	17.49B
KUBOTA CORPORATION	15.97x	1.51x	12.18x	2.19%	16.88B
KNORR-BREMSE AG	24.83x	2.03x	12.02x	2.01%	16.67B
METSO OUTOTEC OYJ	24.55x	2.54x	14.05x	2.49%	14.05B
Average	17.60x	1.88x	12.84x	2.32%	25.37B
Weighted average by Cap.	19.08x	1.87x	13.56x	2.67%