Intrinsic value of AGCO Corporation (AGCO)

[per Chepakovich valuation model]

other valuations of AGCO

[per Chepakovich valuation model]  See other valuations of AGCO stock

Previous Close$125.44
Intrinsic Value
Upside potential
Previous Close
$125.44

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %1.2NaN
Revenue, $9150NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m8550NaN
Operating income, $m600NaN
EBITDA, $m892NaN
Interest expense (income), $mNaN
Earnings before tax, $m615NaN
Tax expense, $m188NaN
Net income, $m427NaN

BALANCE SHEET

Cash and short-term investments, $m1119NaN
Total assets, $m8504NaN
Adjusted assets (=assets-cash), $m7385NaN
Average production assets, $m3243NaN
Working capital, $m1006NaN
Total debt, $m1616NaN
Total liabilities, $m5486NaN
Total equity, $m3018NaN
Debt-to-equity ratio0.536NaN
Adjusted equity ratio0.306NaN

CASH FLOW

Net income, $m427NaN
Depreciation, amort., depletion, $m292NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m897NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-268NaN
Free cash flow, $m1165NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1006
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN