/
DCF Valuation
Base-case fair value
$108.23
Intrinsic $144.30 · 25% MOS
Current price: $111.97
Base-case summary
Our base-case DCF for Agco Corp (AGCO) projects 10 years of free cash flow growth at 6.9% for years 1–5 and 3.5% for years 6–10, anchored to 6.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $546M in trailing free cash flow, this produces an intrinsic value of $144.30 per share. A 25% safety margin gives a fair value of $108.23, suggesting the stock is currently 3% overvalued against the $111.97 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$546M
Cash & equivalents
$515M
Total debt
$2.7B
Shares outstanding
73M