investorscraft@gmail.com

Intrinsic ValueCarrier Global Corporation (4PN.DE)

Previous Close50.17
Intrinsic Value
Upside potential
Previous Close
50.17

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

Carrier Global Corporation operates as a diversified industrial leader specializing in HVAC, refrigeration, and fire & security solutions. The company serves residential, commercial, and industrial markets with a broad portfolio of climate control, refrigeration, and safety technologies. Its HVAC segment dominates in residential and commercial heating and cooling, while its Refrigeration segment is a key player in transport and commercial refrigeration. The Fire & Security segment provides critical safety systems, including detection, suppression, and access control. Carrier’s market position is reinforced by strong brand recognition (e.g., Carrier, Kidde, LenelS2) and a global distribution network. The company benefits from secular trends in energy efficiency, smart building adoption, and regulatory demand for sustainable solutions. Its integrated offerings—combining hardware, software, and services—create recurring revenue streams through maintenance and digital solutions. Carrier competes with other industrial conglomerates but maintains differentiation through technological innovation and aftermarket service capabilities.

Revenue Profitability And Efficiency

Carrier reported EUR 22.5 billion in revenue for FY 2024, with net income of EUR 5.6 billion, reflecting a robust margin of approximately 25%. Operating cash flow stood at EUR 563 million, though capital expenditures of EUR 519 million indicate ongoing investments in innovation and infrastructure. The company’s diluted EPS of EUR 6.12 underscores efficient earnings generation relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its diversified segments, with HVAC likely contributing the largest share. Carrier’s capital efficiency is evident in its ability to convert revenue into high net income, though moderate operating cash flow suggests working capital intensity. Its aftermarket services and digital solutions likely enhance recurring revenue stability.

Balance Sheet And Financial Health

Carrier’s balance sheet shows EUR 3.97 billion in cash against EUR 12.7 billion in total debt, indicating a leveraged but manageable position. The debt level is typical for industrials, and liquidity appears sufficient given its cash reserves and cash flow generation. Investors should monitor leverage ratios amid interest rate volatility.

Growth Trends And Dividend Policy

Growth is supported by demand for energy-efficient HVAC systems and smart building technologies. Carrier’s dividend of EUR 0.76 per share offers a modest yield, aligning with its focus on reinvestment for innovation and M&A. The company’s strategy balances shareholder returns with expansion in high-growth markets like commercial refrigeration and fire safety.

Valuation And Market Expectations

With a market cap of EUR 59.9 billion and a beta of 1.21, Carrier is priced as a stable industrial with moderate volatility. Its valuation reflects expectations of steady growth in HVAC and refrigeration, tempered by cyclical risks in construction and industrial spending. The P/E ratio, derived from its EPS, suggests market confidence in its margin resilience.

Strategic Advantages And Outlook

Carrier’s strengths include its global brand portfolio, technological leadership in smart climate solutions, and aftermarket service ecosystem. Near-term challenges include supply chain costs and interest expense, but long-term demand for sustainable infrastructure supports a positive outlook. Strategic acquisitions and digitalization efforts could further solidify its market position.

Sources

Company filings, market data

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