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 8,026 - -
Change - 19.16% -12.13% -23.25% 11.56% 3.1% - -
Enterprise Value (EV) 1 9,297 11,017 9,888 9,014 9,364 9,621 9,501 9,038
Change - 18.5% -10.25% -8.84% 3.88% 2.75% -1.24% -4.88%
P/E 20.7x 11.7x 7.77x -16.4x 10.7x 22.9x 15.6x 11x
PBR 2.57x 2.66x 1.94x 1.86x 1.82x 1.84x 1.73x 1.51x
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 0.79x
EV / EBITDA 7.16x 6.99x 4.89x 6.55x 8.45x 9.27x 7.53x 6.09x
EV / EBIT 9.14x 8.43x 5.71x 8.64x 12x 13.4x 9.98x 7.71x
EV / FCF 22.5x 24.5x 16.9x 30.4x 12.7x 32.4x 21.8x 12.4x
FCF Yield 4.44% 4.08% 5.92% 3.29% 7.9% 3.08% 4.58% 8.07%
Dividend per Share 2 4.74 - 6.1 3.66 1.16 1.201 1.25 1.298
Rate of return 4.09% - 5.02% 3.92% 1.11% 1.05% 1.09% 1.13%
EPS 2 5.61 11.87 15.63 -5.69 9.75 5.016 7.328 10.41
Distribution rate 84.5% - 39% -64.3% 11.9% 23.9% 17.1% 12.5%
Net sales 1 11,138 12,651 14,412 11,662 10,082 10,175 10,702 11,457
EBITDA 1 1,298 1,577 2,020 1,376 1,109 1,038 1,262 1,484
EBIT 1 1,017 1,308 1,732 1,043 781 719 952.1 1,172
Net income 1 897 889.6 1,171 -424.8 726.5 357.4 507.8 731.8
Net Debt 1 615 671.3 796.7 2,036 1,579 1,595 1,475 1,012
Reference price 2 116.02 138.69 121.41 93.48 104.32 114.61 114.61 114.61
Nbr of stocks (in thousands) 74,834 74,598 74,880 74,645 74,624 70,032 - -
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.($)
22.85x0.95x9.27x1.05% 8.03B
31.61x5.36x23.74x0.73% 389B
37.9x5.83x31.79x0.96% 185B
15.17x1.16x7.5x4.92% 63.8B
18.33x1.7x13.88x2.97% 57.73B
31.25x4.32x18.2x0.42% 48.57B
16.92x1.71x9.72x2.57% 42.39B
10.91x1.05x10.4x4.74% 34.79B
32.14x4.67x18.61x1.56% 30.17B
12.05x0.39x4.03x4.08% 25.38B
Average 22.91x 2.71x 14.71x 2.4% 88.47B
Weighted average by Cap. 28.72x 4.31x 21.24x 1.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AGCO Stock
  4. Valuation AGCO Corporation