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	-	-	-
Buhler Industries Inc.	-	-	-
Mediana / Buhler Industries Inc.	-	-	-

---

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	13,289	8.5	14.3	1.5	Shenzhen
Hyundai Doosan Infracore Co., Ltd.	042670.KS	1,864	5.2	30.9	1.3	KSE
Sunward Intelligent Equipment Co., Ltd.	002097.SZ	1,222	12.0	106.4	1.9	Shenzhen
TYM Corporation	002900.KS	165	0.7	12.4	0.6	KSE
Guangxi Liugong Machinery Co., Ltd.	000528.SZ	2,684	7.9	13.3	1.1	Shenzhen
Shantui Construction Machinery Co., Ltd.	000680.SZ	1,904	10.6	11.6	2.4	Shenzhen
First Tractor Company Limited	0038.HK	1,684	12.6	7.7	1.0	HKSE
Chengdu Xinzhu Road&Bridge Machinery Co.,LTD	002480.SZ	651	1.4	-13.0	4.6	Shenzhen
Shandong Hongyu Agricultural Machinery Co., Ltd.	002890.SZ	313	86.9	133.8	3.7	Shenzhen
Jiangsu Nonghua Intelligent Agriculture Technology Co.ltd	000816.SZ	624	46.9	-105.5	2.2	Shenzhen
Soosan Heavy Industries Co., Ltd.	017550.KS	83	5.1	12.4	0.6	KSE
Zoomlion Heavy Industry Science and Technology Co., Ltd.	000157.SZ	8,434	8.5	15.9	1.1	Shenzhen
Anhui Tuoshan Heavy Industry Co., Ltd.	001226.SZ	299	58.5	89.8	2.7	Shenzhen
Sinotruk Jinan Truck Co., Ltd.	000951.SZ	2,947	12.6	14.1	1.4	Shenzhen
Jikai Equipment Manufacturing Co., Ltd.	002691.SZ	398	-112.9	-136.0	3.2	Shenzhen
Wuxi Huadong Heavy Machinery Co., Ltd.	002685.SZ	888	57.6	54.8	4.8	Shenzhen
Zhuzhou Tianqiao Crane Co., Ltd.	002523.SZ	730	93.4	71.3	2.0	Shenzhen
Weihai Guangtai Airport Equipment Co.,Ltd	002111.SZ	758	30.8	81.8	1.7	Shenzhen
Sany Heavy Equipment International Holdings Company Limited	0631.HK	2,803	11.5	18.3	1.6	HKSE
Anshan Heavy Duty Mining Machinery Co., Ltd.	002667.SZ	395	-7.2	-8.8	8.2	Shenzhen
Daedong Corporation	000490.KS	180	-4.2	-8.4	0.6	KSE
HBIS Resources Co., Ltd.	000923.SZ	1,260	16.6	19.3	0.9	Shenzhen
Epiroc AB (publ)	0YSU.L	25,546	13.9	28.0	5.9	London Stock Exchange
Xinjiang Machinery Research Institute Co., Ltd.	300159.SZ	694	-21.5	-14.5	-13.6	Shenzhen
Hyundai Construction Equipment Co., Ltd.	267270.KS	1,126	4.9	16.1	0.8	KSE
SanFeng Intelligent Equipment Group Co., Ltd.	300276.SZ	2,071	277.3	614.4	7.7	Shenzhen
Zoomlion Heavy Industry Science and Technology Co., Ltd.	1157.HK	7,821	9.2	12.5	0.9	HKSE
Doosan Bobcat Inc.	241560.KS	4,012	7.4	12.9	0.9	KSE
Tat Hong Equipment Service Co., Ltd.	2153.HK	164	0.3	-10.5	0.8	HKSE
DY Power Corporation	210540.KS	106	4.7	6.6	0.5	KSE
Folangsi Co Ltd	2499.HK	244	-0.2	21.6	1.5	HKSE
Qingling Motors Co., Ltd.	1122.HK	215	-9.1	-29.2	0.2	HKSE
Lonking Holdings Limited	3339.HK	1,221	7.9	7.8	0.7	HKSE
Sany Heavy Industry Co., Ltd	600031.SS	21,359	14.1	22.0	2.0	Shanghai
Teikoku Sen-i Co., Ltd.	3302.T	487	13.9	17.7	1.0	Tokyo
Zhejiang Zhe Kuang Heavy Industries Co., Ltd.	300837.SZ	320	42.6	65.1	1.6	Shenzhen
Hanma Technology Group Co.,Ltd.	600375.SS	1,534	37.1	35.6	2.5	Shanghai
Sinotruk (Hong Kong) Limited	3808.HK	8,152	7.2	9.7	1.4	HKSE
Yutong Bus Co.,Ltd.	600066.SS	7,976	12.3	13.2	3.9	Shanghai
Chengdu Dahongli Machinery Co.,Ltd.	300865.SZ	374	380.4	3,272.4	3.1	Shenzhen
Inner Mongolia North Hauler Joint Stock Co., Ltd.	600262.SS	543	20.7	19.3	2.2	Shanghai
Naipu Mining Machinery Co., Ltd.	300818.SZ	525	25.6	40.3	1.9	Shenzhen
Traton SE	8TRA.ST	16,882	2.3	5.5	0.7	Stockholm Stock Exchange
Traton SE	8TRA.DE	16,771	2.3	5.5	0.7	Frankfurt Stock Exchange
Noblelift Intelligent Equipment Co.,Ltd.	603611.SS	762	7.9	11.2	1.7	Shanghai
Tiandi Science & Technology Co.Ltd	600582.SS	3,489	5.4	7.3	1.0	Shanghai
Iseki & Co., Ltd.	6310.T	194	-5.6	-13.5	0.4	Tokyo
Thinker Agricultural Machinery Co., Ltd.	603789.SS	217	-9.4	-8.1	6.9	Shanghai
Anhui Heli Co.,Ltd.	600761.SS	2,310	7.5	12.6	1.5	Shanghai
Mitsubishi Logisnext Co., Ltd.	7105.T	1,425	0.0	24.7	1.7	Tokyo
Kubota Corporation	6326.T	13,038	-0.4	9.2	0.8	Tokyo
Zhejiang Dingli Machinery Co.,Ltd	603338.SS	3,260	12.1	12.6	2.1	Shanghai
First Tractor Company Limited	601038.SS	1,703	9.4	15.7	2.0	Shanghai
Komatsu Ltd.	6301.T	29,975	4.3	9.4	1.3	Tokyo
Aichi Corporation	6345.T	707	15.9	15.9	1.2	Tokyo
Takeuchi Mfg. Co., Ltd.	6432.T	1,486	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	572	0.5	-4.1	1.0	Shanghai
Wakita & Co.,LTD.	8125.T	590	8.0	20.8	0.8	Tokyo
Okada Aiyon Corporation	6294.T	105	2.8	10.3	0.9	Tokyo
Kyokuto Kaihatsu Kogyo Co.,Ltd.	7226.T	694	8.4	17.4	0.9	Tokyo
Favelle Favco Berhad	7229.KL	96	3.4	7.5	0.5	Kuala Lumpur
Zhengzhou Deheng Hongsheng Technology Co., Ltd.	600817.SS	866	23.2	25.5	2.5	Shanghai
Kato Works Co.,Ltd.	6390.T	105	-7.9	-2.4	0.3	Tokyo
Shanghai New Power Automotive Technology Company Limited	600841.SS	966	-5.9	-4.5	2.6	Shanghai
Hangcha Group Co., Ltd	603298.SS	3,996	13.2	13.1	2.6	Shanghai
Nikko Co., Ltd.	6306.T	193	7.9	13.5	0.8	Tokyo
Sumec Corporation Limited	600710.SS	1,766	5.2	16.8	1.7	Shanghai
Giken Ltd.	6289.T	270	14.4	24.9	0.9	Tokyo
Sakai Heavy Industries, Ltd.	6358.T	118	7.6	11.4	0.5	Tokyo
Tadano Ltd.	6395.T	838	2.2	14.3	0.6	Tokyo
Hitachi Construction Machinery Co., Ltd.	6305.T	6,265	2.1	11.0	1.1	Tokyo
Xiamen XGMA Machinery Company Limited	600815.SS	686	84.2	688.0	3.1	Shanghai
Alamo Group Inc.	ALG	2,718	11.8	22.5	2.5	New York Stock Exchange
Action Construction Equipment Limited	ACE.BO	1,661	24.6	35.8	9.1	Bombay Stock Exchange
Ag Growth International Inc.	AFN.TO	595	-1.0	-20.1	2.7	Toronto Stock Exchange
Action Construction Equipment Limited	ACE.NS	1,662	24.6	35.8	9.1	National Stock Exchange of India
AKVA group ASA	AKVA.OL	293	3.6	20.1	2.3	Oslo Stock Exchange
AGCO Corporation	AGCO	8,231	-19.7	-13.1	2.0	New York Stock Exchange
Austin Engineering Limited	ANG.AX	133	4.1	7.8	1.3	Australian Securities Exchange
Ashok Leyland Limited	ASHOKLEY.BO	8,654	3.0	23.0	5.8	Bombay Stock Exchange
Astec Industries, Inc.	ASTE	979	13.4	58.9	1.4	NASDAQ Global Select
Ashok Leyland Limited	ASHOKLEY.NS	8,640	3.0	23.0	5.8	National Stock Exchange of India
BEML Land Assets Limited	BLAL.BO	104	-311.1	-231.9	782.7	Bombay Stock Exchange
BEML Land Assets Limited	BLAL.NS	104	-311.1	-231.9	782.7	National Stock Exchange of India
Comer Industries S.p.A.	COM.MI	1,065	5.4	12.7	1.6	Milan
Caterpillar Inc.	CAT	187,442	9.1	17.8	9.8	New York Stock Exchange
Caterpillar Inc.	CAT1.DE	188,170	9.3	17.8	9.8	Frankfurt Stock Exchange
CNH Industrial N.V.	CNH	17,148	-2.5	15.4	2.1	New York Stock Exchange
Columbus McKinnon Corporation	CMCO	467	-0.2	45.3	0.5	NASDAQ Global Select
Buhler Industries Inc.	BUI.TO	134	20.8	-176.8	2.1	Toronto Stock Exchange
engcon AB (publ)	ENGCON-B.ST	1,477	38.8	63.7	19.2	Stockholm Stock Exchange
Daimler Truck Holding AG	DTG.DE	36,660	1.8	10.5	1.4	Frankfurt Stock Exchange
Epiroc AB (publ)	EPI-B.ST	25,946	13.9	28.0	5.9	Stockholm Stock Exchange
Epiroc AB (publ)	EPI-A.ST	25,919	13.9	28.0	5.9	Stockholm Stock Exchange
Escorts Kubota Limited	ESCORTS.NS	4,319	24.5	34.4	4.2	National Stock Exchange of India
Eimco Elecon (India) Limited	EIMCOELECO.NS	176	21.7	28.6	3.2	National Stock Exchange of India
EXEL Industries SA	EXE.PA	333	1.8	8.8	0.6	Paris
Eimco Elecon (India) Limited	EIMCOELECO.BO	176	21.7	28.6	3.2	Bombay Stock Exchange
Escorts Kubota Limited	ESCORTS.BO	4,328	24.5	34.4	4.2	Bombay Stock Exchange
Deere & Company	DE	140,808	9.7	36.5	5.8	New York Stock Exchange
Deere & Company	DCO.DE	139,729	6.0	22.4	6.2	Frankfurt Stock Exchange
Grenevia S.A.	GEA.WA	413	2.0	4.6	0.7	Warsaw Stock Exchange
Gencor Industries, Inc.	GENC	214	16.7	16.2	1.1	American Stock Exchange
Jain Irrigation Systems Limited	JISLJALEQS.BO	477	0.4	124.5	0.7	Bombay Stock Exchange
Iveco Group N.V.	IVG.MI	5,254	0.8	11.9	1.5	Milan
Hydratec Industries NV	HYDRA.AS	260	6.0	12.0	2.1	Amsterdam
Hyster-Yale Materials Handling, Inc.	HY	749	1.3	7.0	1.4	New York Stock Exchange
Jain Irrigation Systems Limited	JISLDVREQS.BO	499	0.4	124.5	0.7	Bombay Stock Exchange
HMT Limited	HMT.BO	913	-109.1	0.9	-1.3	Bombay Stock Exchange
Jain Irrigation Systems Limited	JISLJALEQS.NS	477	0.4	124.5	0.7	National Stock Exchange of India
Jain Irrigation Systems Limited	JISLDVREQS.NS	498	0.5	69.5	0.4	National Stock Exchange of India
HMT Limited	HMT.NS	911	-109.1	0.9	-1.3	National Stock Exchange of India
Konecranes Plc	KCR.HE	6,296	7.3	13.5	2.9	Helsinki
KION GROUP AG	KGX.DE	7,518	0.6	28.3	0.9	Frankfurt Stock Exchange
The Lion Electric Company	LEV	57	5.7	-0.4	0.2	New York Stock Exchange
Lindsay Corporation	LNN	1,590	14.0	19.5	2.9	New York Stock Exchange
The Lion Electric Company	LEV.TO	57	6.5	-0.4	0.2	Toronto Stock Exchange
KAMAZ Publicly Traded Company	KMAZ.ME	867	-2.3	-374.1	0.6	Moscow Stock Exchange
Kepler Weber S.A.	KEPL3.SA	258	4.5	8.1	2.0	São Paulo
Metso Oyj	METSO.HE	10,892	8.6	26.9	3.2	Helsinki
MaxiPARTS Limited	MXI.AX	84	4.1	17.9	1.1	Australian Securities Exchange
Manitex International, Inc.	MNTX	118	1.0	12.6	1.6	NASDAQ Capital Market
METISA Metalúrgica Timboense S.A.	MTSA4.SA	94	9.2	11.5	0.8	São Paulo
The Manitowoc Company, Inc.	MTW	452	0.1	9.3	0.6	New York Stock Exchange
Ponsse Oyj	PON1V.HE	892	9.9	25.3	2.3	Helsinki
Marcopolo S.A.	POMO4.SA	1,588	3.7	7.8	2.2	São Paulo
Oshkosh Corporation	OSK	7,860	4.9	11.7	1.7	New York Stock Exchange
Palfinger AG	PAL.VI	1,448	2.2	14.1	1.7	Vienna
Randon S.A. Implementos e Participações	RAPT4.SA	477	-2.1	9.0	0.9	São Paulo
Haulotte Group SA	PIG.PA	90	-5.0	5.3	0.4	Paris
Randon S.A. Implementos e Participações	RAPT3.SA	500	-1.0	9.8	1.0	São Paulo
Olectra Greentech Limited	OLECTRA.BO	1,169	35.7	70.2	9.3	Bombay Stock Exchange
Marcopolo S.A.	POMO3.SA	1,525	3.7	7.8	2.2	São Paulo
PACCAR Inc	PCAR	51,995	7.6	14.2	2.7	NASDAQ Global Select
Rosenbauer International AG	ROS.VI	589	0.5	10.9	1.4	Vienna
REV Group, Inc.	REVG	2,415	11.8	26.2	5.7	New York Stock Exchange
Rosenbauer International AG	ROI.DE	566	0.5	10.9	1.4	Frankfurt Stock Exchange
Somero Enterprises, Inc.	SOM.L	173	6.9	7.8	2.2	London Stock Exchange
TIL Limited	TIL.NS	304	56.6	889.1	30.9	National Stock Exchange of India
TIL Limited	TIL.BO	306	56.6	889.1	30.9	Bombay Stock Exchange
Terex Corporation	TEX	3,274	1.5	12.6	1.7	New York Stock Exchange
The Shyft Group, Inc.	SHYF	439	8.0	972.2	1.7	NASDAQ Global Select
Tara Chand Infra Soln Ltd	TARACHAND.NS	62	6.3	21.5	5.3	National Stock Exchange of India
Wacker Neuson SE	WAC.DE	1,919	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	55,655	4.3	11.5	2.7	Stockholm Stock Exchange
Türk Traktör ve Ziraat Makineleri A.S.	TTRAK.IS	1,519	4.9	15.3	4.1	Istanbul Stock Exchange
AB Volvo (publ)	VOLV-A.ST	58,688	4.2	11.5	2.7	Stockholm Stock Exchange
Wabash National Corporation	WNC	480	-2.5	-6.3	1.1	New York Stock Exchange
V.S.T. Tillers Tractors Limited	VSTTILLERS.NS	408	22.3	35.2	3.3	National Stock Exchange of India
Uniparts India Limited	UNIPARTS.NS	211	9.7	19.4	1.9	National Stock Exchange of India
Uniparts India Limited	UNIPARTS.BO	211	9.7	19.4	1.9	Bombay Stock Exchange
V.S.T. Tillers Tractors Limited	VSTTILLERS.BO	409	22.3	35.2	3.3	Bombay Stock Exchange
Titan International, Inc.	TWI	689	0.5	-37.2	1.1	New York Stock Exchange
Public Joint-Stock Company The Likhachov Plant	ZILL.ME	128	-5.9	-9.0	0.3	Moscow Stock Exchange