US · TEX
Terex Corporation
- Sector
- Industrials · Agricultural - Machinery
- Headquarters
- Norwalk, CT 06850
- Website
- terex.com
Price · as of 2025-12-31
$61.87
Market cap 4.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $57.70 | -6.74% |
| Intrinsic Value(DCF) | $27.78 | -55.1% |
| Graham-Dodd Method(GD) | $21.79 | -64.78% |
| Graham Formula(GF) | $45.94 | -25.75% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $20.79 | $32.29 | $0.00 | $7.97 | $22.09 |
| 2012 | $30.24 | $51.83 | $166.54 | $10.40 | $10.62 |
| 2013 | $38.82 | $50.81 | $0.31 | $17.93 | $19.26 |
| 2014 | $22.73 | $38.42 | $0.00 | $19.53 | $0.00 |
| 2015 | $19.16 | $31.53 | $0.00 | $11.14 | $0.13 |
| 2016 | $27.29 | $25.90 | $0.00 | $0.00 | $4.84 |
| 2017 | $37.37 | $55.10 | $0.00 | $12.00 | $0.00 |
| 2018 | $30.90 | $47.31 | $0.00 | $9.47 | $39.67 |
| 2019 | $17.60 | $25.82 | $0.00 | $6.52 | $3.59 |
| 2020 | $44.50 | $44.47 | $0.00 | $6.71 | $3.04 |
| 2021 | $36.44 | $95.81 | $0.00 | $20.54 | $105.80 |
| 2022 | $51.19 | $59.45 | $0.02 | $27.19 | $92.58 |
| 2023 | $57.00 | $81.88 | $932.91 | $49.17 | $184.25 |
| 2024 | $40.35 | $55.95 | $267.90 | $25.77 | $38.80 |
| 2025 | $69.45 | $57.70 | $1.39 | $21.79 | $45.94 |
AI valuation
Our deep-learning model estimates Terex Corporation's (TEX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $57.70
- Current price
- $61.87
- AI upside
- -6.74%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$27.78
-55.1% upside
Graham-Dodd
$21.79
-64.78% upside
Graham Formula
$45.94
-25.75% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TEX | Terex Corporation | $61.87 | 4.53B | -7% | -55% | -65% | -26% | 20.68 | 2.18 | 0.84 | 10.44 | — | -198.69 | 19.39% | 8.76% | 4.08% | 11.26% | 8.67% | 3.72% | 1.34 | 2.68 | 2.30 | 1.27 | 3.22 | -3286.00% | 573.00% | 7037.00% | 7.05% | 0.37 | 7.76% | 0.98% | 20.40% | 8.62% | 13.91 | 20.52 | 1.22 | 2.60 |
| ALG | Alamo Group Inc. | $213.53 | 2.59B | -46% | -66% | -53% | -79% | 18.84 | 2.14 | 1.34 | 9.91 | — | 3.29 | 25.33% | 10.12% | 7.12% | 11.88% | 11.77% | 8.11% | 0.22 | 8.02 | 4.51 | 2.64 | 0.13 | -1523.00% | -362.00% | 9782.00% | 8.46% | 1.10 | 17.04% | 0.57% | 10.70% | 7.94% | 13.43 | 11.98 | 1.36 | 6.01 |
| AZZ | AZZ Inc. | $135.98 | 4.09B | — | +303% | -84% | -14% | 50.47 | 2.53 | 1.68 | 10.55 | — | -32.99 | 24.25% | 14.98% | 8.17% | — | — | — | 0.84 | 2.91 | 1.70 | 1.16 | 2.63 | — | — | — | 5.06% | 1.13 | — | 0.87% | 44.10% | 0.87% | 14.91 | 26.29 | 2.23 | 2.87 |
| CBZ | CBIZ, Inc. | $28.64 | 1.56B | -5% | +771% | +29% | +269% | 15.78 | 1.03 | 0.66 | 6.37 | 11.72 | -1.64 | 12.89% | 8.48% | 4.19% | 6.52% | 5.72% | 2.60% | 0.30 | 2.18 | 1.09 | 1.09 | 1.39 | 13462.00% | 5208.00% | 7376.00% | 10.57% | 0.36 | 6.56% | 0.00% | 0.00% | 71.85% | 9.96 | 12.11 | 0.85 | 1.23 |
| HURN | Huron Consulting Group In… | $141.40 | 2.44B | +13% | +81% | -89% | -7% | 23.99 | 4.77 | 1.48 | 15.09 | — | -7.61 | 29.94% | 11.73% | 6.18% | 19.27% | 15.57% | 7.32% | 1.04 | 5.83 | 1.17 | 1.08 | 2.60 | -686.00% | 1434.00% | -504.00% | 7.26% | 0.50 | 18.38% | 0.00% | 0.00% | 6.62% | 15.27 | 16.64 | 1.79 | 3.69 |
| KAI | Kadant Inc. | $339.17 | 3.99B | -21% | -48% | -82% | -50% | 39.39 | 5.19 | 4.17 | 20.77 | — | 49.69 | 44.25% | 16.26% | 10.59% | 13.77% | 13.41% | 8.56% | 0.38 | 8.55 | 2.31 | 1.33 | 1.02 | -424.00% | 999.00% | 42.00% | 3.05% | 0.81 | 14.30% | 0.33% | 13.10% | 0.33% | 27.00 | 34.44 | 4.39 | 6.79 |
| MGRC | McGrath RentCorp | $110.95 | 2.73B | -2% | -58% | -65% | -34% | 17.34 | 2.19 | 2.87 | 9.20 | — | 3.16 | 46.05% | 25.85% | 16.55% | 13.24% | 10.30% | 6.70% | 0.42 | 7.97 | 1.36 | 1.31 | 1.47 | -3266.00% | 365.00% | -3676.00% | 7.79% | 1.45 | 12.15% | 1.77% | 30.60% | 4.99% | 13.22 | 15.27 | 3.42 | 2.89 |
| REVG | REV Group, Inc. | $63.90 | 3.12B | -62% | -80% | — | — | 6.85 | 4.06 | 0.74 | 4.71 | 1.34 | 8.74 | 12.49% | 3.34% | 10.82% | 55.21% | 10.10% | 19.64% | 0.27 | 2.79 | 1.72 | 0.38 | 0.24 | 51299.00% | -977.00% | -7247.00% | 1.46% | 0.11 | 4.33% | 10.88% | 74.50% | 22.14% | 23.35 | 72.04 | 0.78 | 4.01 |
| SXI | Standex International Cor… | $262.00 | 3.18B | -26% | -68% | -95% | -69% | 44.57 | 3.49 | 3.15 | 23.30 | — | -19.99 | 38.05% | 15.43% | 7.06% | 8.37% | 10.96% | 4.34% | 0.85 | 5.09 | 2.88 | 1.66 | 3.89 | -2443.00% | 964.00% | -4299.00% | 1.66% | 0.42 | 4.42% | 0.60% | 26.90% | 1.00% | 24.50 | 72.39 | 3.78 | 3.81 |
| TNET | TriNet Group, Inc. | $38.08 | 1.83B | +47% | -61% | — | -38% | 11.64 | 33.42 | 0.36 | 2.20 | — | -3.22 | 17.37% | 5.31% | 3.09% | 252.03% | -175.12% | 3.92% | 18.13 | 4.75 | 1.09 | 0.86 | -2.75 | -787.00% | -85.00% | 5224.00% | 16.95% | 0.11 | -282.03% | 2.88% | 33.50% | 105.22% | 3.02 | 2.62 | 0.16 | 1.51 |
| UNF | UniFirst Corporation | $234.82 | 4.32B | -44% | -74% | -55% | -70% | 18.14 | 1.24 | 1.11 | 7.56 | 671.19 | 1.91 | 30.82% | 7.59% | 6.10% | 6.93% | 6.94% | 5.42% | 0.03 | — | 3.12 | 1.70 | -0.39 | 270.00% | 20.00% | 483.00% | 5.26% | 1.02 | 7.01% | 0.92% | 16.60% | 4.98% | 13.84 | 18.06 | 1.05 | 5.06 |
About Terex Corporation
Terex Corporation manufactures and sells aerial work platforms and materials processing machinery worldwide. It operates in two segments, Aerial Work Platforms (AWP) and Materials Processing (MP). The AWP segment designs, manufactures, services, and markets aerial work platform equipment, utility equipment, and telehandlers under the Terex and Genie brands. Its products include portable material lifts, portable aerial work platforms, trailer-mounted articulating booms, self-propelled articulating and telescopic booms, scissor lifts, utility equipment, and telehandlers, as well as related components and replacement parts for construction and maintenance of industrial, commercial, institutional, and residential buildings and facilities, utility and telecommunication lines, construction and foundation drilling applications, and other commercial operations, as well as in tree trimming and various infrastructure projects. The MP segment's materials processing and specialty equipment includes crushers, washing systems, screens, trommels, apron feeders, material handlers, pick and carry cranes, rough terrain cranes, tower cranes, wood processing, biomass and recycling equipment, concrete mixer trucks and concrete pavers, conveyors, and related components and replacement parts under the Terex, Powerscreen, Fuchs, EvoQuip, Canica, Cedarapids, CBI, Simplicity, Franna, Terex Ecotec, Finlay, Terex Washing Systems, Terex MPS, Terex Jaques, Terex Advance, ProStack, Terex Bid-Well, MDS, and Terex Recycling Systems brands and business lines. Its products are used in construction, infrastructure, and recycling projects; quarrying and mining, and material handling applications; maintenance applications to lift equipment or material; and landscaping and biomass production industries. The company offers financing solutions to assist customers in the rental, leasing, and acquisition of its products. Terex Corporation was incorporated in 1986 and is based in Norwalk, Connecticut.
- CEO
- Simon A. Meester
- Employees
- 11.4K
- Beta
- 1.66
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.78 ÷ $61.87) − 1 = -55.1% (DCF, example).