MeritValue

AGCO CORP /DE

AGCOdata completeness 100%18 fiscal years on file
i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2023FY 2024FY 2025
Revenue$11.1B1$12.7B2$14.4B3$11.7B3$10.1B3
Net income$897M4$889.6M5$1.17B6−$424.8M6$726.5M6
Operating cash flow$660.2M7$838.2M8$1.1B9$689.9M9$988.1M9
Capital expenditure$269.8M10$388.3M11$518.1M12$393.3M12$247.9M12
Free cash flow (derived)$390.4M7$449.9M8$585M9$296.6M9$740.2M9
Total debt$2.92B13$3.11B14$2.77B15$5.21B16$4.83B16
Cash & equivalents$889.1M17$789.5M18$595.5M19$612.7M20$861.8M20
Diluted shares75.7M74.9M74.9M74.7M74.5M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal
If you owned
shares
You’d own
0.000013%
of the whole company
Your share of last year’s profit
$97.52
Your share of its debt
$647.72
Your share of free cash flow
$99.36
iii. What it’s worth — engine v0.1.0
DCF · Growth Exit 10Y
$159.49
assumptions (10)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • terminalGrowth2.5%
  • projectionYears10
  • fcfGrowth9.1%
  • fcfBase$585M
DCF · Growth Exit 5Y
$116.9
assumptions (10)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • terminalGrowth2.5%
  • projectionYears5
  • fcfGrowth9.1%
  • fcfBase$585M
Earnings Power Value
$125.83
assumptions (8)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • normalizedEarnings$889.6M
  • growthAssumed0.0%
Graham Number
$112.18
assumptions (1)
  • grahamMultiplier2250.0%

Different models answer different questions — which to trust when →

iv. The price question — last, on purpose
What does today’s price assume?
Type a price. The ledger answers.
Or set your own belief
FCF growth, next 5 years9.1%
Discount rate (WACC)8.78%
Terminal growth2.5%
At your growth, a share is worth $116.9

Default growth 9.1%= this company’s own filed history (median-to-median FCF CAGR, clamped 0–20%). Your adjustments are recorded anonymously. They become the “what do owners actually believe” dataset.

Sources — the receipts
  1. 10-K · period ending 2021-12-31 · accession 0000880266-24-000013 (RevenueFromContractWithCustomerExcludingAssessedTax)
  2. 10-K · period ending 2022-12-31 · accession 0000880266-25-000011 (RevenueFromContractWithCustomerExcludingAssessedTax)
  3. 10-K · period ending 2023-12-31 · accession 0000880266-26-000010 (RevenueFromContractWithCustomerExcludingAssessedTax)
  4. 10-K · period ending 2021-12-31 · accession 0000880266-24-000013 (NetIncomeLoss)
  5. 10-K · period ending 2022-12-31 · accession 0000880266-25-000011 (NetIncomeLoss)
  6. 10-K · period ending 2023-12-31 · accession 0000880266-26-000010 (NetIncomeLoss)
  7. 10-K · period ending 2021-12-31 · accession 0000880266-24-000013 (NetCashProvidedByUsedInOperatingActivities)
  8. 10-K · period ending 2022-12-31 · accession 0000880266-25-000011 (NetCashProvidedByUsedInOperatingActivities)
  9. 10-K · period ending 2023-12-31 · accession 0000880266-26-000010 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K · period ending 2021-12-31 · accession 0000880266-24-000013 (PaymentsToAcquirePropertyPlantAndEquipment)
  11. 10-K · period ending 2022-12-31 · accession 0000880266-25-000011 (PaymentsToAcquirePropertyPlantAndEquipment)
  12. 10-K · period ending 2023-12-31 · accession 0000880266-26-000010 (PaymentsToAcquirePropertyPlantAndEquipment)
  13. 10-K · period ending 2021-12-31 · accession 0000880266-23-000010 (LongTermDebtNoncurrent)
  14. 10-K · period ending 2022-12-31 · accession 0000880266-24-000013 (LongTermDebtNoncurrent)
  15. 10-K · period ending 2023-12-31 · accession 0000880266-25-000011 (LongTermDebtNoncurrent)
  16. 10-K · period ending 2024-12-31 · accession 0000880266-26-000010 (LongTermDebtNoncurrent)
  17. 10-K · period ending 2021-12-31 · accession 0000880266-23-000010 (CashAndCashEquivalentsAtCarryingValue)
  18. 10-K · period ending 2022-12-31 · accession 0000880266-24-000013 (CashAndCashEquivalentsAtCarryingValue)
  19. 10-K · period ending 2023-12-31 · accession 0000880266-25-000011 (CashAndCashEquivalentsAtCarryingValue)
  20. 10-K · period ending 2024-12-31 · accession 0000880266-26-000010 (CashAndCashEquivalentsAtCarryingValue)