Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	7.1	15.3	1.4
Alamo Group Inc.	11.3	21.5	2.3
Mediana / Alamo Group Inc.	0.6	0.7	0.6

---

Pozostałe spółki z branży Agricultural - Machinery

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
XCMG Construction Machinery Co., Ltd.	000425.SZ	12,702	8.5	14.3	1.5	Shenzhen
Hyundai Doosan Infracore Co., Ltd.	042670.KS	1,859	5.2	30.9	1.3	KSE
Sunward Intelligent Equipment Co., Ltd.	002097.SZ	1,239	12.0	106.4	1.9	Shenzhen
TYM Corporation	002900.KS	168	0.7	12.4	0.6	KSE
Guangxi Liugong Machinery Co., Ltd.	000528.SZ	2,646	7.9	13.3	1.1	Shenzhen
Shantui Construction Machinery Co., Ltd.	000680.SZ	1,869	10.6	11.6	2.4	Shenzhen
First Tractor Company Limited	0038.HK	1,551	12.6	7.7	1.0	HKSE
Chengdu Xinzhu Road&Bridge Machinery Co.,LTD	002480.SZ	649	1.4	-13.0	4.6	Shenzhen
Shandong Hongyu Agricultural Machinery Co., Ltd.	002890.SZ	309	86.9	133.8	3.7	Shenzhen
Jiangsu Nonghua Intelligent Agriculture Technology Co.ltd	000816.SZ	626	46.9	-105.5	2.2	Shenzhen
Soosan Heavy Industries Co., Ltd.	017550.KS	84	5.1	12.4	0.6	KSE
Zoomlion Heavy Industry Science and Technology Co., Ltd.	000157.SZ	8,276	8.5	15.9	1.1	Shenzhen
Anhui Tuoshan Heavy Industry Co., Ltd.	001226.SZ	294	58.5	89.8	2.7	Shenzhen
Sinotruk Jinan Truck Co., Ltd.	000951.SZ	2,879	12.6	14.1	1.4	Shenzhen
Jikai Equipment Manufacturing Co., Ltd.	002691.SZ	396	-112.9	-136.0	3.2	Shenzhen
Wuxi Huadong Heavy Machinery Co., Ltd.	002685.SZ	834	57.6	54.8	4.8	Shenzhen
Zhuzhou Tianqiao Crane Co., Ltd.	002523.SZ	699	93.4	71.3	2.0	Shenzhen
Weihai Guangtai Airport Equipment Co.,Ltd	002111.SZ	743	30.8	81.8	1.7	Shenzhen
Sany Heavy Equipment International Holdings Company Limited	0631.HK	2,753	11.5	18.3	1.6	HKSE
Anshan Heavy Duty Mining Machinery Co., Ltd.	002667.SZ	393	-7.2	-8.8	8.2	Shenzhen
Daedong Corporation	000490.KS	190	-4.2	-8.4	0.6	KSE
HBIS Resources Co., Ltd.	000923.SZ	1,207	16.6	19.3	0.9	Shenzhen
Epiroc AB (publ)	0YSU.L	24,840	13.9	28.0	5.9	London Stock Exchange
Lonking Holdings Limited	3339.HK	1,112	7.9	7.8	0.7	HKSE
Xinjiang Machinery Research Institute Co., Ltd.	300159.SZ	571	-21.5	-14.5	-13.6	Shenzhen
Teikoku Sen-i Co., Ltd.	3302.T	474	13.9	17.7	1.0	Tokyo
Zhejiang Zhe Kuang Heavy Industries Co., Ltd.	300837.SZ	312	42.6	65.1	1.6	Shenzhen
Hyundai Construction Equipment Co., Ltd.	267270.KS	1,036	4.9	16.1	0.8	KSE
SanFeng Intelligent Equipment Group Co., Ltd.	300276.SZ	2,114	277.3	614.4	7.7	Shenzhen
Zoomlion Heavy Industry Science and Technology Co., Ltd.	1157.HK	8,124	9.2	12.5	0.9	HKSE
Doosan Bobcat Inc.	241560.KS	4,357	7.4	12.9	0.9	KSE
Chengdu Dahongli Machinery Co.,Ltd.	300865.SZ	381	380.4	3,272.4	3.1	Shenzhen
Tat Hong Equipment Service Co., Ltd.	2153.HK	161	0.3	-10.5	0.8	HKSE
DY Power Corporation	210540.KS	107	4.7	6.6	0.5	KSE
Folangsi Co Ltd	2499.HK	248	-0.2	21.6	1.5	HKSE
Naipu Mining Machinery Co., Ltd.	300818.SZ	481	25.6	40.3	1.9	Shenzhen
Qingling Motors Co., Ltd.	1122.HK	218	-9.1	-29.2	0.2	HKSE
Noblelift Intelligent Equipment Co.,Ltd.	603611.SS	740	7.9	11.2	1.7	Shanghai
Tiandi Science & Technology Co.Ltd	600582.SS	3,445	5.4	7.3	1.0	Shanghai
Sany Heavy Industry Co., Ltd	600031.SS	21,104	14.1	22.0	2.0	Shanghai
Iseki & Co., Ltd.	6310.T	187	-5.6	-13.5	0.4	Tokyo
Thinker Agricultural Machinery Co., Ltd.	603789.SS	222	-9.4	-8.1	6.9	Shanghai
Anhui Heli Co.,Ltd.	600761.SS	2,187	7.5	12.6	1.5	Shanghai
Kubota Corporation	6326.T	12,638	-0.4	9.2	0.8	Tokyo
Zhejiang Dingli Machinery Co.,Ltd	603338.SS	3,074	12.1	12.6	2.1	Shanghai
First Tractor Company Limited	601038.SS	1,697	9.4	15.7	2.0	Shanghai
Komatsu Ltd.	6301.T	28,535	4.3	9.4	1.3	Tokyo
Aichi Corporation	6345.T	690	15.9	15.9	1.2	Tokyo
Takeuchi Mfg. Co., Ltd.	6432.T	1,433	6.5	7.7	1.2	Tokyo
Maruyama Mfg. Co., Inc.	6316.T	56	1.3	18.4	0.4	Tokyo
Shaanxi Construction Machinery Co.,Ltd	600984.SS	580	0.5	-4.1	1.0	Shanghai
Hanma Technology Group Co.,Ltd.	600375.SS	1,499	37.1	35.6	2.5	Shanghai
Okada Aiyon Corporation	6294.T	103	2.8	10.3	0.9	Tokyo
Zhengzhou Deheng Hongsheng Technology Co., Ltd.	600817.SS	855	23.2	25.5	2.5	Shanghai
Sinotruk (Hong Kong) Limited	3808.HK	7,907	7.2	9.7	1.4	HKSE
Yutong Bus Co.,Ltd.	600066.SS	7,616	12.3	13.2	3.9	Shanghai
Kato Works Co.,Ltd.	6390.T	101	-7.9	-2.4	0.3	Tokyo
Shanghai New Power Automotive Technology Company Limited	600841.SS	946	-5.9	-4.5	2.6	Shanghai
Hangcha Group Co., Ltd	603298.SS	3,795	13.2	13.1	2.6	Shanghai
Nikko Co., Ltd.	6306.T	189	7.9	13.5	0.8	Tokyo
Sumec Corporation Limited	600710.SS	1,828	5.2	16.8	1.7	Shanghai
Giken Ltd.	6289.T	263	14.4	24.9	0.9	Tokyo
Inner Mongolia North Hauler Joint Stock Co., Ltd.	600262.SS	497	20.7	19.3	2.2	Shanghai
Sakai Heavy Industries, Ltd.	6358.T	114	7.6	11.4	0.5	Tokyo
Tadano Ltd.	6395.T	817	2.2	14.3	0.6	Tokyo
Hitachi Construction Machinery Co., Ltd.	6305.T	6,181	2.1	11.0	1.1	Tokyo
Xiamen XGMA Machinery Company Limited	600815.SS	663	84.2	688.0	3.1	Shanghai
Traton SE	8TRA.ST	16,070	2.3	5.5	0.7	Stockholm Stock Exchange
Traton SE	8TRA.DE	16,093	2.3	5.5	0.7	Frankfurt Stock Exchange
Mitsubishi Logisnext Co., Ltd.	7105.T	1,440	0.0	24.7	1.7	Tokyo
Action Construction Equipment Limited	ACE.BO	1,684	24.6	35.8	9.1	Bombay Stock Exchange
Wakita & Co.,LTD.	8125.T	564	8.0	20.8	0.8	Tokyo
Ag Growth International Inc.	AFN.TO	571	-1.0	-20.1	2.7	Toronto Stock Exchange
Kyokuto Kaihatsu Kogyo Co.,Ltd.	7226.T	708	8.4	17.4	0.9	Tokyo
Action Construction Equipment Limited	ACE.NS	1,683	24.6	35.8	9.1	National Stock Exchange of India
Favelle Favco Berhad	7229.KL	94	3.4	7.5	0.5	Kuala Lumpur
Ashok Leyland Limited	ASHOKLEY.BO	8,352	3.0	23.0	5.8	Bombay Stock Exchange
Alamo Group Inc.	ALG	2,622	11.8	22.5	2.5	New York Stock Exchange
Astec Industries, Inc.	ASTE	893	13.4	58.9	1.4	NASDAQ Global Select
Ashok Leyland Limited	ASHOKLEY.NS	8,370	3.0	23.0	5.8	National Stock Exchange of India
AKVA group ASA	AKVA.OL	294	3.6	20.1	2.3	Oslo Stock Exchange
AGCO Corporation	AGCO	7,599	-19.7	-13.1	2.0	New York Stock Exchange
Austin Engineering Limited	ANG.AX	129	4.1	7.8	1.3	Australian Securities Exchange
Caterpillar Inc.	CAT	174,891	9.1	17.8	9.8	New York Stock Exchange
Caterpillar Inc.	CAT1.DE	176,915	9.3	17.8	9.8	Frankfurt Stock Exchange
BEML Land Assets Limited	BLAL.BO	106	-311.1	-231.9	782.7	Bombay Stock Exchange
BEML Land Assets Limited	BLAL.NS	106	-311.1	-231.9	782.7	National Stock Exchange of India
Buhler Industries Inc.	BUI.TO	133	20.8	-176.8	2.1	Toronto Stock Exchange
Comer Industries S.p.A.	COM.MI	1,006	5.4	12.7	1.6	Milan
CNH Industrial N.V.	CNH	16,005	-2.5	15.4	2.1	New York Stock Exchange
Columbus McKinnon Corporation	CMCO	422	-0.2	45.3	0.5	NASDAQ Global Select
Deere & Company	DE	139,219	9.7	36.5	5.8	New York Stock Exchange
Deere & Company	DCO.DE	140,531	6.0	22.4	6.2	Frankfurt Stock Exchange
engcon AB (publ)	ENGCON-B.ST	1,507	38.8	63.7	19.2	Stockholm Stock Exchange
Daimler Truck Holding AG	DTG.DE	33,941	1.8	10.5	1.4	Frankfurt Stock Exchange
Epiroc AB (publ)	EPI-B.ST	24,960	13.9	28.0	5.9	Stockholm Stock Exchange
Epiroc AB (publ)	EPI-A.ST	25,031	13.9	28.0	5.9	Stockholm Stock Exchange
Escorts Kubota Limited	ESCORTS.NS	4,236	24.5	34.4	4.2	National Stock Exchange of India
Eimco Elecon (India) Limited	EIMCOELECO.NS	165	21.7	28.6	3.2	National Stock Exchange of India
EXEL Industries SA	EXE.PA	328	1.8	8.8	0.6	Paris
Eimco Elecon (India) Limited	EIMCOELECO.BO	165	21.7	28.6	3.2	Bombay Stock Exchange
Escorts Kubota Limited	ESCORTS.BO	4,236	24.5	34.4	4.2	Bombay Stock Exchange
Grenevia S.A.	GEA.WA	396	2.0	4.6	0.7	Warsaw Stock Exchange
Hydratec Industries NV	HYDRA.AS	254	6.0	12.0	2.1	Amsterdam
HMT Limited	HMT.BO	906	-109.1	0.9	-1.3	Bombay Stock Exchange
Gencor Industries, Inc.	GENC	208	16.7	16.2	1.1	American Stock Exchange
HMT Limited	HMT.NS	924	-109.1	0.9	-1.3	National Stock Exchange of India
Konecranes Plc	KCR.HE	6,074	7.3	13.5	2.9	Helsinki
KION GROUP AG	KGX.DE	6,809	0.6	28.3	0.9	Frankfurt Stock Exchange
Jain Irrigation Systems Limited	JISLJALEQS.BO	487	0.4	124.5	0.7	Bombay Stock Exchange
Iveco Group N.V.	IVG.MI	4,807	0.8	11.9	1.5	Milan
The Lion Electric Company	LEV	57	5.7	-0.4	0.2	New York Stock Exchange
Hyster-Yale Materials Handling, Inc.	HY	696	1.3	7.0	1.4	New York Stock Exchange
Jain Irrigation Systems Limited	JISLDVREQS.BO	501	0.4	124.5	0.7	Bombay Stock Exchange
Jain Irrigation Systems Limited	JISLJALEQS.NS	487	0.4	124.5	0.7	National Stock Exchange of India
The Lion Electric Company	LEV.TO	57	6.5	-0.4	0.2	Toronto Stock Exchange
Jain Irrigation Systems Limited	JISLDVREQS.NS	497	0.5	69.5	0.4	National Stock Exchange of India
KAMAZ Publicly Traded Company	KMAZ.ME	884	-2.3	-374.1	0.6	Moscow Stock Exchange
Kepler Weber S.A.	KEPL3.SA	254	4.5	8.1	2.0	São Paulo
Metso Oyj	METSO.HE	10,222	8.6	26.9	3.2	Helsinki
MaxiPARTS Limited	MXI.AX	80	4.1	17.9	1.1	Australian Securities Exchange
Lindsay Corporation	LNN	1,487	14.0	19.5	2.9	New York Stock Exchange
METISA Metalúrgica Timboense S.A.	MTSA4.SA	86	9.2	11.5	0.8	São Paulo
The Manitowoc Company, Inc.	MTW	419	0.1	9.3	0.6	New York Stock Exchange
Oshkosh Corporation	OSK	7,134	4.9	11.7	1.7	New York Stock Exchange
Manitex International, Inc.	MNTX	118	1.0	12.6	1.6	NASDAQ Capital Market
Palfinger AG	PAL.VI	1,385	2.2	14.1	1.7	Vienna
Haulotte Group SA	PIG.PA	89	-5.0	5.3	0.4	Paris
Olectra Greentech Limited	OLECTRA.BO	1,135	35.7	70.2	9.3	Bombay Stock Exchange
PACCAR Inc	PCAR	49,087	7.6	14.2	2.7	NASDAQ Global Select
Rosenbauer International AG	ROS.VI	510	0.5	10.9	1.4	Vienna
Ponsse Oyj	PON1V.HE	895	9.9	25.3	2.3	Helsinki
Marcopolo S.A.	POMO4.SA	1,518	3.7	7.8	2.2	São Paulo
REV Group, Inc.	REVG	2,177	11.8	26.2	5.7	New York Stock Exchange
Rosenbauer International AG	ROI.DE	508	0.5	10.9	1.4	Frankfurt Stock Exchange
Randon S.A. Implementos e Participações	RAPT4.SA	489	-2.1	9.0	0.9	São Paulo
Randon S.A. Implementos e Participações	RAPT3.SA	494	-1.0	9.8	1.0	São Paulo
Marcopolo S.A.	POMO3.SA	1,502	3.7	7.8	2.2	São Paulo
Somero Enterprises, Inc.	SOM.L	179	6.9	7.8	2.2	London Stock Exchange
The Shyft Group, Inc.	SHYF	427	8.0	972.2	1.7	NASDAQ Global Select
Türk Traktör ve Ziraat Makineleri A.S.	TTRAK.IS	1,440	4.9	15.3	4.1	Istanbul Stock Exchange
TIL Limited	TIL.NS	295	56.6	889.1	30.9	National Stock Exchange of India
TIL Limited	TIL.BO	297	56.6	889.1	30.9	Bombay Stock Exchange
Terex Corporation	TEX	3,054	1.5	12.6	1.7	New York Stock Exchange
Tara Chand Infra Soln Ltd	TARACHAND.NS	56	6.3	21.5	5.3	National Stock Exchange of India
Uniparts India Limited	UNIPARTS.NS	202	9.7	19.4	1.9	National Stock Exchange of India
Uniparts India Limited	UNIPARTS.BO	202	9.7	19.4	1.9	Bombay Stock Exchange
Titan International, Inc.	TWI	567	0.5	-37.2	1.1	New York Stock Exchange
Wacker Neuson SE	WAC.DE	1,859	5.8	22.8	1.1	Frankfurt Stock Exchange
Wielton S.A.	WLT.WA	101	7.8	-2.1	0.9	Warsaw Stock Exchange
AB Volvo (publ)	VOLV-B.ST	56,242	4.3	11.5	2.7	Stockholm Stock Exchange
AB Volvo (publ)	VOLV-A.ST	55,802	4.2	11.5	2.7	Stockholm Stock Exchange
Wabash National Corporation	WNC	444	-2.5	-6.3	1.1	New York Stock Exchange
V.S.T. Tillers Tractors Limited	VSTTILLERS.NS	371	22.3	35.2	3.3	National Stock Exchange of India
V.S.T. Tillers Tractors Limited	VSTTILLERS.BO	371	22.3	35.2	3.3	Bombay Stock Exchange
Public Joint-Stock Company The Likhachov Plant	ZILL.ME	135	-5.9	-9.0	0.3	Moscow Stock Exchange