investorscraft@gmail.com

Intrinsic Value of Carrier Global Corporation (CARR)

Previous Close$80.73
Intrinsic Value
Upside potential
Previous Close
$80.73

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 leading provider of heating, ventilation, air conditioning (HVAC), refrigeration, and fire & security solutions. The company serves a diverse clientele, including residential, commercial, and industrial markets, leveraging its strong brand portfolio and technological innovation to maintain a competitive edge. Carrier’s revenue model is driven by equipment sales, aftermarket services, and recurring maintenance contracts, ensuring steady cash flows. The company holds a dominant position in the global HVAC sector, supported by its extensive distribution network and strategic partnerships. Its focus on energy-efficient and sustainable solutions aligns with growing regulatory and consumer demand for green technologies. Carrier’s market leadership is reinforced by its ability to integrate smart technologies, such as IoT-enabled systems, into its product offerings, enhancing customer value and operational efficiency. The company competes with other industrial giants but differentiates itself through innovation, scale, and a strong service-oriented approach.

Revenue Profitability And Efficiency

Carrier reported revenue of $22.5 billion for FY 2024, with net income reaching $5.6 billion, reflecting a robust margin profile. Diluted EPS stood at $3.66, demonstrating strong earnings power. Operating cash flow was $563 million, though capital expenditures of $519 million indicate significant reinvestment in the business. The company’s ability to convert revenue into profits highlights its operational efficiency and disciplined cost management.

Earnings Power And Capital Efficiency

Carrier’s earnings power is underscored by its high net income relative to revenue, signaling effective pricing and cost control. The company’s capital efficiency is evident in its strategic investments, balancing growth initiatives with shareholder returns. With a focus on high-margin segments like aftermarket services, Carrier sustains strong returns on invested capital, reinforcing its financial resilience.

Balance Sheet And Financial Health

Carrier’s balance sheet shows $3.97 billion in cash and equivalents against $12.71 billion in total debt, indicating a leveraged but manageable position. The company’s liquidity remains adequate, supported by steady cash flows. While debt levels are notable, Carrier’s profitability and asset base provide a solid foundation for meeting obligations and funding growth.

Growth Trends And Dividend Policy

Carrier’s growth is driven by demand for energy-efficient solutions and expansion in emerging markets. The company’s dividend policy, with a payout of $0.75 per share, reflects a commitment to returning capital to shareholders while retaining flexibility for reinvestment. Future growth may hinge on technological advancements and strategic acquisitions in high-growth segments.

Valuation And Market Expectations

Carrier’s valuation reflects its market leadership and earnings stability. Investors likely price in expectations for sustained margin performance and growth in smart HVAC solutions. The company’s ability to navigate supply chain challenges and inflationary pressures will be critical in meeting market expectations.

Strategic Advantages And Outlook

Carrier’s strategic advantages include its strong brand, technological innovation, and global reach. The outlook remains positive, supported by secular trends toward sustainability and digitalization. However, macroeconomic volatility and competitive pressures could pose challenges. The company’s focus on R&D and customer-centric solutions positions it well for long-term success.

Sources

10-K filings, company investor presentations

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