AGCO Corporation logo AGCO - AGCO Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 12
HOLD 12
SELL 5
STRONG
SELL
0
| PRICE TARGET: $124.63 DETAILS
HIGH: $152.00
LOW: $105.00
MEDIAN: $125.50
CONSENSUS: $124.63
UPSIDE: 10.45%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Undervalued Strong
Trading 50.0% below fair value
Current Price $112.84
Bear Case $184.33 63.4% upside ($184.33 - $112.84) / $112.84 = 63.4% $11.85 × 20x + net cash
Fair Value $225.57 99.9% upside ($225.57 - $112.84) / $112.84 = 99.9% $11.85 × 24x + net cash
Bull Case $266.82 136.5% upside ($266.82 - $112.84) / $112.84 = 136.5% $11.85 × 28x + net cash

Adjust Assumptions

24.0x
11.85$

Key Value Driver

Through-cycle normalized EPS ($11.85)

Implied Market Multiple 9.5x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $124.63 from 29 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $225.57 per share.

Warnings

Price-to-book value of 4.8x 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 $124.63 (from 29 analysts). Our estimate is 108% 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