investorscraft@gmail.com

Intrinsic ValueCummins Inc. (0I58.L)

Previous Close£576.42
Intrinsic Value
Upside potential
Previous Close
£576.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cummins Inc. is a global leader in the design, manufacturing, and distribution of diesel and natural gas engines, hybrid and electric powertrains, and related components. The company operates across five segments—Engine, Distribution, Components, Power Systems, and New Power—serving diverse markets including heavy-duty trucking, construction, marine, and power generation. Its broad product portfolio spans from traditional combustion engines to cutting-edge electrified power systems, positioning Cummins as a key player in the transition toward sustainable energy solutions. The company’s strong aftermarket services, including parts, remanufacturing, and repair, further solidify its recurring revenue streams and customer loyalty. Cummins maintains a competitive edge through technological innovation, strategic partnerships, and a vertically integrated supply chain, enabling it to cater to OEMs, distributors, and end-users worldwide. With a century-long legacy, the company is well-regarded for reliability and engineering excellence, though it faces intensifying competition from pure-play electric vehicle manufacturers and regulatory pressures on emissions.

Revenue Profitability And Efficiency

Cummins reported $34.1 billion in revenue for FY 2024, with net income of $3.95 billion, reflecting a robust margin of approximately 11.6%. The company generated $1.49 billion in operating cash flow, though capital expenditures of $1.21 billion indicate significant reinvestment in capacity and R&D. Diluted EPS stood at $28.37, underscoring efficient earnings delivery despite cyclical demand in key end markets like trucking and construction.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue base and aftermarket services, which provide stability amid cyclical downturns. Capital efficiency metrics are tempered by high R&D and capex needs, particularly in electrification initiatives. However, its ability to maintain double-digit net margins in a capital-intensive industry highlights disciplined cost management and pricing power.

Balance Sheet And Financial Health

Cummins holds $1.67 billion in cash and equivalents against $7.6 billion in total debt, suggesting a manageable leverage profile. The balance sheet reflects a focus on funding growth while maintaining liquidity, though debt levels have risen to support strategic investments in new technologies and acquisitions.

Growth Trends And Dividend Policy

Growth is driven by electrification and emissions-reduction technologies, though traditional engine demand remains cyclical. The company’s $7.28 annual dividend per share, supported by strong cash flow, signals a commitment to shareholder returns, with a payout ratio that appears sustainable given earnings stability.

Valuation And Market Expectations

At a $43.5 billion market cap, Cummins trades at a forward P/E aligned with industrial peers, reflecting balanced expectations for near-term cyclical headwinds and long-term electrification potential. The beta of 1.01 suggests market-aligned volatility, with investors pricing in execution risks in its energy transition strategy.

Strategic Advantages And Outlook

Cummins’ strategic advantages include its technological expertise, global distribution network, and strong OEM relationships. The outlook hinges on successful electrification adoption and regulatory compliance, with challenges from supply chain disruptions and competition. The company’s diversified portfolio and R&D focus position it to navigate industry shifts, though macroeconomic uncertainties remain a watchpoint.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount