Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 16.8x - 18.6x | 17.7x |
| Selected Fwd P/E Multiple | 16.2x - 18.0x | 17.1x |
| Fair Value | €299 - €330.47 | €314.74 |
| Upside | -18.1% - -9.5% | -13.8% |
| Benchmarks | - | Full Ticker |
| AGCO Corporation | - | NYSE:AGCO |
| Ingersoll Rand Inc. | - | NYSE:IR |
| Crane Company | - | NYSE:CR |
| Westinghouse Air Brake Technologies Corporation | - | NYSE:WAB |
| Cummins Inc. | - | NYSE:CMI |
| Caterpillar Inc. | - | DB:CAT1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AGCO | IR | CR | WAB | CMI | CAT1 | |||
| NYSE:AGCO | NYSE:IR | NYSE:CR | NYSE:WAB | NYSE:CMI | DB:CAT1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 53.8% | 15.0% | 26.5% | 11.8% | 12.1% | ||
| 3Y CAGR | NM- | 17.2% | 10.8% | 23.6% | 22.8% | 18.5% | ||
| Latest Twelve Months | -76.3% | -36.7% | 49.5% | 13.6% | 43.3% | -11.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.8% | 8.9% | 13.7% | 8.1% | 8.1% | 12.5% | ||
| Prior Fiscal Year | 8.1% | 11.3% | 9.4% | 8.4% | 2.2% | 15.4% | ||
| Latest Fiscal Year | -3.6% | 11.6% | 12.6% | 10.1% | 11.6% | 16.7% | ||
| Latest Twelve Months | 1.0% | 7.1% | 13.5% | 10.9% | 8.2% | 15.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.3x | 17.2x | 25.6x | 16.1x | 10.7x | 16.1x | ||
| Price / LTM Sales | 0.8x | 4.0x | 5.0x | 3.0x | 1.4x | 3.2x | ||
| LTM P/E Ratio | 85.1x | 57.0x | 36.9x | 27.8x | 17.7x | 20.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 17.7x | 36.9x | 85.1x | |||||
| Historical LTM P/E Ratio | 16.4x | 16.9x | 29.8x | |||||
| Selected P/E Multiple | 16.8x | 17.7x | 18.6x | |||||
| (x) LTM Net Income | 9,939 | 9,939 | 9,939 | |||||
| (=) Equity Value | 167,117 | 175,913 | 184,709 | |||||
| (/) Shares Outstanding | 470.3 | 470.3 | 470.3 | |||||
| Implied Value Range | 355.33 | 374.03 | 392.73 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 306.86 | 323.01 | 339.17 | 365.00 | ||||
| Upside / (Downside) | -15.9% | -11.5% | -7.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AGCO | IR | CR | WAB | CMI | CAT1 | |
| Value of Common Equity | 8,478 | 29,801 | 11,135 | 31,949 | 49,019 | 198,778 | |
| (/) Shares Outstanding | 74.6 | 397.5 | 57.5 | 171.0 | 137.8 | 470.3 | |
| Implied Stock Price | 113.61 | 74.98 | 193.49 | 186.89 | 355.84 | 422.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 113.61 | 74.98 | 193.49 | 186.89 | 355.84 | 365.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |