AGCO Corporation
Bear Case (25th pct.)
-18.6% vs price
Base Case (Median)
11.3% vs price
Bull Case (75th pct.)
44.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $12.93 | -89.2% | High (40%) |
| PE Comparable | $200.31 | 66.6% | Medium (25%) |
| Growth Trajectory DCF | $241.47 | 100.8% | Medium (20%) |
| Graham Number | $115.66 | -3.8% | High (80%) |
| EV/EBITDA | $133.87 | 11.3% | Medium (20%) |
| EV/FCF | $146.67 | 22.0% | Medium (20%) |
| Earnings Power Value | $80.19 | -33.3% | High (70%) |
Based on 7 out of 8 methods, AGCO appears fairly valued at the current price of $120.24. The base case fair value of $133.87 implies 11.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.