investorscraft@gmail.com

Intrinsic ValuePACCAR Inc (0KET.L)

Previous Close£122.72
Intrinsic Value
Upside potential
Previous Close
£122.72

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

PACCAR Inc is a global leader in the design, manufacture, and distribution of commercial trucks, operating under the Kenworth, Peterbilt, and DAF brands. The company serves diverse markets, including over-the-road and off-highway hauling, through a network of independent dealers. Its three core segments—Truck, Parts, and Financial Services—create a vertically integrated business model that enhances customer loyalty and recurring revenue streams. The Truck segment dominates its revenue, while the Parts segment provides high-margin aftermarket support, and Financial Services offers leasing and financing solutions, reinforcing long-term customer relationships. PACCAR’s strong brand equity, technological innovation in fuel efficiency and autonomous driving, and global distribution network position it as a key player in the capital goods sector. The company’s focus on premium trucks and aftermarket services differentiates it from competitors, allowing it to maintain pricing power and market share in North America and Europe. Its industrial winches business under Braden, Carco, and Gearmatic further diversifies its industrial exposure.

Revenue Profitability And Efficiency

PACCAR reported revenue of $33.65 billion in the latest fiscal year, with net income reaching $4.16 billion, reflecting a robust margin of approximately 12.4%. The company’s operating cash flow stood at $4.64 billion, supported by disciplined cost management and strong demand for its trucks and aftermarket parts. Capital expenditures of $1.75 billion indicate continued investment in production capacity and innovation.

Earnings Power And Capital Efficiency

Diluted EPS of $7.9 underscores PACCAR’s earnings strength, driven by high-margin parts and financial services. The company’s capital efficiency is evident in its ability to generate substantial cash flows while maintaining a balanced reinvestment strategy. Its Financial Services segment contributes stable income, complementing the cyclicality of truck sales.

Balance Sheet And Financial Health

PACCAR maintains a solid balance sheet with $7.06 billion in cash and equivalents, providing liquidity against $15.97 billion in total debt. The company’s leverage is manageable, supported by consistent profitability and strong cash generation. Its financial flexibility allows for strategic investments and shareholder returns.

Growth Trends And Dividend Policy

PACCAR has demonstrated steady growth, supported by global demand for commercial trucks and aftermarket services. The company’s dividend of $3.96 per share reflects a commitment to returning capital to shareholders, backed by a sustainable payout ratio and reliable cash flows.

Valuation And Market Expectations

With a market capitalization of $48.99 billion and a beta of 0.967, PACCAR is viewed as a stable industrial player. The market values its premium positioning, cyclical resilience, and diversified revenue streams, though macroeconomic factors like freight demand and interest rates influence near-term expectations.

Strategic Advantages And Outlook

PACCAR’s strategic advantages include its strong brand portfolio, global distribution network, and focus on innovation in electric and autonomous trucks. The company is well-positioned to capitalize on long-term trends in freight efficiency and sustainability, though supply chain dynamics and regulatory changes remain key monitorables.

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