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	-	-	-
Columbus McKinnon Corporation	-	-	-
Mediana / Columbus McKinnon Corporation	-	-	-

---

Pozostałe spółki z branży Agricultural - Machinery

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Konecranes Plc	KCR.HE	6,368	7.7	14.3	3.1	Helsinki
Jain Irrigation Systems Limited	JISLJALEQS.BO	420	-0.4	112.9	0.7	Bombay Stock Exchange
AB Volvo (publ)	VOLV-B.ST	54,611	4.2	11.4	2.7	Stockholm Stock Exchange
Noblelift Intelligent Equipment Co.,Ltd.	603611.SS	844	9.1	12.8	2.0	Shanghai
Escorts Kubota Limited	ESCORTS.NS	4,361	25.0	35.1	4.2	National Stock Exchange of India
Alamo Group Inc.	ALG	2,622	11.8	22.5	2.5	New York Stock Exchange
Marcopolo S.A.	POMO4.SA	1,534	3.9	8.3	2.4	São Paulo
Kubota Corporation	6326.T	12,454	-0.3	9.3	0.8	Tokyo
Kyokuto Kaihatsu Kogyo Co.,Ltd.	7226.T	653	8.0	16.7	0.8	Tokyo
Mahindra EPC Irrigation Limited	MAHEPC.BO	51	25.2	60.2	2.5	Bombay Stock Exchange
HMT Limited	HMT.NS	887	-104.9	0.9	-1.2	National Stock Exchange of India
Qingling Motors Co., Ltd.	1122.HK	263	-10.5	-33.8	0.3	HKSE
AGCO Corporation	AGCO	7,984	-21.1	-13.7	2.1	New York Stock Exchange
Ashok Leyland Limited	ASHOKLEY.BO	4,165	-0.7	11.6	2.9	Bombay Stock Exchange
Türk Traktör ve Ziraat Makineleri A.S.	TTRAK.IS	1,476	5.1	15.9	4.2	Istanbul Stock Exchange
Hyster-Yale Materials Handling, Inc.	HY	725	1.4	7.2	1.4	New York Stock Exchange
REV Group, Inc.	REVG	2,260	12.9	23.9	6.5	New York Stock Exchange
Zhejiang Zhe Kuang Heavy Industries Co., Ltd.	300837.SZ	344	46.9	72.5	1.8	Shenzhen
Shandong Hongyu Agricultural Machinery Co., Ltd.	002890.SZ	318	88.3	136.1	3.8	Shenzhen
Sinotruk (Hong Kong) Limited	3808.HK	8,102	7.4	10.0	1.4	HKSE
Doosan Bobcat Inc.	241560.KS	3,873	6.8	11.8	0.8	KSE
Escorts Kubota Limited	ESCORTS.BO	4,360	25.0	35.1	4.2	Bombay Stock Exchange
Wuxi Huadong Heavy Machinery Co., Ltd.	002685.SZ	824	56.5	53.7	4.7	Shenzhen
Jain Irrigation Systems Limited	JISLDVREQS.NS	449	-0.0	67.1	0.4	National Stock Exchange of India
Giken Ltd.	6289.T	245	13.9	24.2	0.9	Tokyo
Deere & Company	DE	135,351	9.4	24.0	5.6	New York Stock Exchange
Titan International, Inc.	TWI	577	0.5	-37.1	1.1	New York Stock Exchange
engcon AB (publ)	ENGCON-B.ST	1,311	34.3	57.7	17.4	Stockholm Stock Exchange
Epiroc AB (publ)	EPI-B.ST	26,461	13.5	27.2	5.8	Stockholm Stock Exchange
Iveco Group N.V.	IVG.MI	5,140	0.8	11.9	1.7	Milan
XCMG Construction Machinery Co., Ltd.	000425.SZ	13,585	9.2	15.3	1.6	Shenzhen
Hyundai Doosan Infracore Co., Ltd.	042670.KS	1,541	4.1	26.7	1.2	KSE
Xinjiang Machinery Research Institute Co., Ltd.	300159.SZ	722	-27.1	-17.6	-16.6	Shenzhen
Oshkosh Corporation	OSK	7,944	5.6	13.0	1.9	New York Stock Exchange
Terex Corporation	TEX	3,240	1.8	13.3	1.8	New York Stock Exchange
Lindsay Corporation	LNN	1,489	13.4	19.6	2.8	New York Stock Exchange
Yutong Bus Co.,Ltd.	600066.SS	7,929	12.6	13.6	4.0	Shanghai
Zoomlion Heavy Industry Science and Technology Co., Ltd.	000157.SZ	8,348	8.5	16.3	1.1	Shenzhen
Manitex International, Inc.	MNTX	118	1.0	12.6	1.6	NASDAQ Capital Market
The Lion Electric Company	LEV.TO	57	6.5	-0.4	0.2	Toronto Stock Exchange
Wabash National Corporation	WNC	406	-1.6	-5.8	1.0	New York Stock Exchange
Sumec Corporation Limited	600710.SS	1,911	5.5	18.2	1.8	Shanghai
Haulotte Group SA	PIG.PA	89	-4.9	5.6	0.4	Paris
Inner Mongolia North Hauler Joint Stock Co., Ltd.	600262.SS	548	21.8	20.9	2.3	Shanghai
Mahindra EPC Irrigation Limited	MAHEPC.NS	50	25.2	60.2	2.5	National Stock Exchange of India
The Manitowoc Company, Inc.	MTW	436	0.3	9.6	0.7	New York Stock Exchange
Rosenbauer International AG	ROS.VI	575	1.9	13.9	1.5	Vienna
Hydratec Industries NV	HYDRA.AS	249	5.9	11.8	2.0	Amsterdam
Komatsu Ltd.	6301.T	30,386	4.8	10.3	1.4	Tokyo
Astec Industries, Inc.	ASTE	868	13.0	57.0	1.3	NASDAQ Global Select
MaxiPARTS Limited	MXI.AX	83	4.4	18.5	1.1	Australian Securities Exchange
Caterpillar Inc.	CAT	194,602	10.3	19.8	10.9	New York Stock Exchange
First Tractor Company Limited	0038.HK	1,777	14.4	8.1	1.0	HKSE
Action Construction Equipment Limited	ACE.NS	1,577	22.8	33.2	8.4	National Stock Exchange of India
Rosenbauer International AG	ROI.DE	576	1.9	13.9	1.5	Frankfurt Stock Exchange
Kato Works Co.,Ltd.	6390.T	103	-7.6	-2.5	0.3	Tokyo
Hangcha Group Co., Ltd	603298.SS	4,009	13.9	14.0	2.7	Shanghai
Sinotruk Jinan Truck Co., Ltd.	000951.SZ	2,981	12.8	14.4	1.4	Shenzhen
Nikko Co., Ltd.	6306.T	189	8.1	14.0	0.8	Tokyo
Randon S.A. Implementos e Participações	RAPT3.SA	443	-1.1	9.2	0.9	São Paulo
Olectra Greentech Limited	OLECTRA.BO	1,223	38.6	75.8	10.0	Bombay Stock Exchange
Buhler Industries Inc.	BUI.TO	133	20.8	-176.8	2.1	Toronto Stock Exchange
Hitachi Construction Machinery Co., Ltd.	6305.T	6,253	2.3	11.4	1.1	Tokyo
Metso Oyj	METSO.HE	11,090	9.4	29.3	3.5	Helsinki
Traton SE	8TRA.DE	17,113	2.4	5.9	0.8	Frankfurt Stock Exchange
AB Volvo (publ)	VOLV-A.ST	54,611	4.2	11.4	2.7	Stockholm Stock Exchange
Tiandi Science & Technology Co.Ltd	600582.SS	3,573	5.6	7.6	1.0	Shanghai
The Lion Electric Company	LEV	57	5.7	-0.4	0.2	New York Stock Exchange
TYM Corporation	002900.KS	159	0.6	15.7	0.5	KSE
Action Construction Equipment Limited	ACE.BO	1,577	22.8	33.2	8.4	Bombay Stock Exchange
Hyundai Construction Equipment Co., Ltd.	267270.KS	923	4.5	15.1	0.7	KSE
AKVA group ASA	AKVA.OL	331	4.4	22.5	2.6	Oslo Stock Exchange
Weihai Guangtai Airport Equipment Co.,Ltd	002111.SZ	771	31.6	83.8	1.8	Shenzhen
Sakai Heavy Industries, Ltd.	6358.T	117	8.0	12.1	0.6	Tokyo
PACCAR Inc	PCAR	49,178	7.5	14.2	2.7	NASDAQ Global Select
Wielton S.A.	WLT.WA	105	7.4	-2.2	0.9	Warsaw Stock Exchange
Daimler Truck Holding AG	DTG.DE	35,440	1.7	10.9	1.4	Frankfurt Stock Exchange
Lonking Holdings Limited	3339.HK	1,304	9.0	9.2	0.9	HKSE
Eimco Elecon (India) Limited	EIMCOELECO.NS	163	21.7	28.6	3.2	National Stock Exchange of India
Favelle Favco Berhad	7229.KL	98	3.7	7.9	0.5	Kuala Lumpur
The Shyft Group, Inc.	SHYF	439	8.4	1,000.1	1.8	NASDAQ Global Select
Palfinger AG	PAL.VI	1,586	3.0	16.0	2.0	Vienna
Austin Engineering Limited	ANG.AX	152	4.9	9.3	1.6	Australian Securities Exchange
KION GROUP AG	KGX.DE	7,737	1.1	32.7	1.1	Frankfurt Stock Exchange
Epiroc AB (publ)	0YSU.L	26,461	13.5	27.2	5.8	London Stock Exchange
CNH Industrial N.V.	CNH	16,193	-2.5	15.5	2.1	New York Stock Exchange
Tara Chand Infra Soln Ltd	TARACHAND.NS	66	7.6	25.6	6.3	National Stock Exchange of India
Shanghai New Power Automotive Technology Company Limited	600841.SS	1,030	-6.0	-4.8	2.8	Shanghai
Gencor Industries, Inc.	GENC	203	18.6	19.8	1.0	American Stock Exchange
Tat Hong Equipment Service Co., Ltd.	2153.HK	162	0.3	-10.4	0.8	HKSE
Sany Heavy Industry Co., Ltd	600031.SS	22,257	15.1	23.4	2.1	Shanghai
Iseki & Co., Ltd.	6310.T	208	-4.9	-15.9	0.4	Tokyo
Jain Irrigation Systems Limited	JISLDVREQS.BO	445	-0.4	112.9	0.7	Bombay Stock Exchange
HMT Limited	HMT.BO	884	-104.9	0.9	-1.2	Bombay Stock Exchange
Zoomlion Heavy Industry Science and Technology Co., Ltd.	1157.HK	8,766	9.9	12.1	0.8	HKSE
Shaanxi Construction Machinery Co.,Ltd	600984.SS	567	0.5	-4.1	1.0	Shanghai
Columbus McKinnon Corporation	CMCO	437	-0.6	-85.4	0.5	NASDAQ Global Select
Zhuzhou Tianqiao Crane Co., Ltd.	002523.SZ	744	99.0	75.7	2.1	Shenzhen
Sany Heavy Equipment International Holdings Company Limited	0631.HK	3,063	13.3	20.4	1.8	HKSE
Kepler Weber S.A.	KEPL3.SA	225	4.0	7.3	1.8	São Paulo
Comer Industries S.p.A.	COM.MI	1,026	5.6	13.1	1.6	Milan
Grenevia S.A.	GEA.WA	426	2.1	4.6	0.7	Warsaw Stock Exchange
Zhejiang Dingli Machinery Co.,Ltd	603338.SS	3,430	13.3	14.0	2.3	Shanghai
Ashok Leyland Limited	ASHOKLEY.NS	4,167	-0.7	11.6	2.9	National Stock Exchange of India
SanFeng Intelligent Equipment Group Co., Ltd.	300276.SZ	2,160	282.6	626.3	7.9	Shenzhen
Wakita & Co.,LTD.	8125.T	570	8.3	21.7	0.8	Tokyo
Hanma Technology Group Co.,Ltd.	600375.SS	1,517	36.4	34.9	2.5	Shanghai
Jiangsu Nonghua Intelligent Agriculture Technology Co.ltd	000816.SZ	631	47.5	-106.9	2.3	Shenzhen
Jain Irrigation Systems Limited	JISLJALEQS.NS	419	-0.4	112.9	0.7	National Stock Exchange of India
Anshan Heavy Duty Mining Machinery Co., Ltd.	002667.SZ	415	-7.7	-9.4	8.7	Shenzhen
Epiroc AB (publ)	EPI-A.ST	24,054	13.5	27.2	5.8	Stockholm Stock Exchange
Caterpillar Inc.	CAT1.DE	195,201	10.6	19.8	10.9	Frankfurt Stock Exchange
Soosan Heavy Industries Co., Ltd.	017550.KS	81	3.9	11.4	0.6	KSE
Marcopolo S.A.	POMO3.SA	1,489	3.9	8.3	2.4	São Paulo
V.S.T. Tillers Tractors Limited	VSTTILLERS.NS	423	24.8	39.3	3.6	National Stock Exchange of India
Deere & Company	DCO.DE	135,169	6.1	23.9	5.6	Frankfurt Stock Exchange
Thinker Agricultural Machinery Co., Ltd.	603789.SS	202	-8.6	-7.7	6.5	Shanghai
First Tractor Company Limited	601038.SS	1,707	9.8	16.2	2.1	Shanghai
Aichi Corporation	6345.T	666	15.8	15.7	1.2	Tokyo
Takeuchi Mfg. Co., Ltd.	6432.T	1,493	6.9	8.3	1.3	Tokyo
TIL Limited	TIL.NS	300	57.4	900.9	31.3	National Stock Exchange of India
Guangxi Liugong Machinery Co., Ltd.	000528.SZ	2,776	8.2	13.8	1.1	Shenzhen
Ag Growth International Inc.	AFN.TO	589	-0.7	-20.8	2.8	Toronto Stock Exchange
BEML Land Assets Limited	BLAL.BO	103	-304.0	-226.6	764.9	Bombay Stock Exchange
METISA Metalúrgica Timboense S.A.	MTSA4.SA	89	9.1	10.9	0.9	São Paulo
BEML Land Assets Limited	BLAL.NS	103	-304.0	-226.6	764.9	National Stock Exchange of India
KAMAZ Publicly Traded Company	KMAZ.ME	823	-2.4	-347.7	0.5	Moscow Stock Exchange
Tadano Ltd.	6395.T	875	2.6	15.8	0.7	Tokyo
Uniparts India Limited	UNIPARTS.NS	201	9.9	19.7	2.0	National Stock Exchange of India
Wacker Neuson SE	WAC.DE	1,858	7.2	32.2	1.1	Frankfurt Stock Exchange
Traton SE	8TRA.ST	17,166	2.4	5.9	0.8	Stockholm Stock Exchange
Anhui Heli Co.,Ltd.	600761.SS	2,376	8.3	13.7	1.6	Shanghai
Okada Aiyon Corporation	6294.T	101	2.7	10.2	0.9	Tokyo
Anhui Tuoshan Heavy Industry Co., Ltd.	001226.SZ	307	61.3	93.9	2.9	Shenzhen
Jikai Equipment Manufacturing Co., Ltd.	002691.SZ	387	-110.6	-133.2	3.2	Shenzhen
DY Power Corporation	210540.KS	101	4.5	6.1	0.5	KSE
Ponsse Oyj	PON1V.HE	969	10.7	27.7	2.5	Helsinki
Mitsubishi Logisnext Co., Ltd.	7105.T	1,351	-0.2	23.2	1.6	Tokyo
Sunward Intelligent Equipment Co., Ltd.	002097.SZ	1,200	11.1	101.6	1.8	Shenzhen
Teikoku Sen-i Co., Ltd.	3302.T	492	14.8	18.9	1.1	Tokyo
Maruyama Mfg. Co., Inc.	6316.T	55	1.4	18.6	0.4	Tokyo
Shantui Construction Machinery Co., Ltd.	000680.SZ	1,922	10.9	11.9	2.5	Shenzhen
TIL Limited	TIL.BO	300	57.4	900.9	31.3	Bombay Stock Exchange
Eimco Elecon (India) Limited	EIMCOELECO.BO	163	21.7	28.6	3.2	Bombay Stock Exchange
Randon S.A. Implementos e Participações	RAPT4.SA	434	-2.2	8.1	0.8	São Paulo
Uniparts India Limited	UNIPARTS.BO	202	9.9	19.7	2.0	Bombay Stock Exchange
V.S.T. Tillers Tractors Limited	VSTTILLERS.BO	423	24.8	39.3	3.6	Bombay Stock Exchange
Folangsi Co Ltd	2499.HK	234	-0.4	20.7	1.4	HKSE
Xiamen XGMA Machinery Company Limited	600815.SS	682	86.7	708.5	3.2	Shanghai
Somero Enterprises, Inc.	SOM.L	165	6.3	7.0	2.0	London Stock Exchange
Chengdu Xinzhu Road&Bridge Machinery Co.,LTD	002480.SZ	678	2.8	-13.8	4.9	Shenzhen
EXEL Industries SA	EXE.PA	328	2.1	9.6	0.6	Paris
Chengdu Dahongli Machinery Co.,Ltd.	300865.SZ	406	412.4	3,557.4	3.4	Shenzhen
Daedong Corporation	000490.KS	180	-3.8	-11.3	0.5	KSE
Public Joint-Stock Company The Likhachov Plant	ZILL.ME	131	-5.7	-8.8	0.3	Moscow Stock Exchange
Zhengzhou Deheng Hongsheng Technology Co., Ltd.	600817.SS	887	24.0	26.8	2.7	Shanghai
HBIS Resources Co., Ltd.	000923.SZ	1,229	17.1	20.3	0.9	Shenzhen
Naipu Mining Machinery Co., Ltd.	300818.SZ	528	28.1	44.2	2.1	Shenzhen