AGCO
AGCO Corporation
$114.32
Cyclical & Capital-Intensive
80%
Normalized Earnings × Cycle Multiple
Strong
·
Conviction
Undervalued
Trading 49.6% below fair value
You pay
$114.32
Bear
$185.29
Fair
$226.75
Bull
$268.21
Bear
$185.29
+62.1%
$11.85 × 20x + net cash
Fair
$226.75
+98.3%
$11.85 × 24x + net cash
Bull
$268.21
+134.6%
$11.85 × 28x + net cash
Key Value Driver
Through-cycle normalized EPS ($11.85)
Implied Market Multiple
9.6x
Summary
Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $129.33 from 29 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $226.75 per share.
Warnings
Price-to-book value of 4.9x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $129.33 (from 29 analysts). Our estimate is 100% above the consensus -- consider that gap carefully.
Key Risks
- Standard 10-year DCF produces unreliable terminal values for cyclicals
- 'Cheap' P/E at cycle peak is the most common value trap — normalize first
- Captive finance subsidiaries have different risk profiles from manufacturing