investorscraft@gmail.com

Intrinsic ValueCaterpillar Inc. (CAT.SW)

Previous CloseCHF496.61
Intrinsic Value
Upside potential
Previous Close
CHF496.61

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

Caterpillar Inc. is a global leader in manufacturing heavy machinery, engines, and industrial equipment, serving construction, mining, energy, and transportation sectors. The company operates through four key segments: Construction Industries, Resource Industries, Energy & Transportation, and Financial Products. Its diversified portfolio includes excavators, loaders, turbines, locomotives, and financing solutions, positioning it as a one-stop provider for industrial and infrastructure needs. Caterpillar’s market dominance stems from its extensive dealer network, technological innovation in autonomous and electric machinery, and strong aftermarket services, which drive recurring revenue. The company competes with firms like Komatsu and Deere but maintains an edge through brand reputation, global scale, and integrated solutions. Its focus on sustainability, including alternative-fuel engines and efficiency upgrades, aligns with evolving regulatory and customer demands. Caterpillar’s cyclical exposure is mitigated by long-term equipment replacement cycles and infrastructure investment trends, reinforcing its resilience.

Revenue Profitability And Efficiency

Caterpillar reported revenue of CHF 64.8 billion in FY 2024, with net income of CHF 10.8 billion, reflecting robust demand in construction and mining. Diluted EPS stood at CHF 21.72, supported by pricing power and cost discipline. Operating cash flow of CHF 12.0 billion underscores efficient working capital management, though capital expenditures of CHF 3.2 billion indicate ongoing investments in capacity and innovation.

Earnings Power And Capital Efficiency

The company’s earnings are driven by high-margin aftermarket parts and services, accounting for a significant portion of profitability. Return on invested capital remains healthy, aided by asset-light financial products and scalable manufacturing. Cyclicality in end markets is balanced by long-term contracts in energy and transportation, providing stable cash flows.

Balance Sheet And Financial Health

Caterpillar’s balance sheet shows CHF 6.9 billion in cash against CHF 38.4 billion in total debt, reflecting leverage for growth. The debt-to-equity ratio is manageable given strong cash generation. Liquidity is supported by undrawn credit facilities, ensuring flexibility for dividends, buybacks, and M&A.

Growth Trends And Dividend Policy

Revenue growth is tied to global infrastructure spending and commodity cycles, with emerging markets offering expansion potential. The company has consistently paid dividends, with a CHF 2.82 per share payout in 2024, and prioritizes shareholder returns via buybacks. Future capital allocation may favor R&D in automation and decarbonization.

Valuation And Market Expectations

At a CHF 161.9 billion market cap, Caterpillar trades at a premium to peers, reflecting its market leadership and cyclical recovery expectations. The beta of 1.13 indicates moderate sensitivity to broader market movements. Investors likely price in sustained demand from energy transition and urbanization trends.

Strategic Advantages And Outlook

Caterpillar’s strengths include its global distribution network, brand equity, and technological moat in autonomous equipment. Near-term risks include input cost inflation and geopolitical disruptions, but long-term prospects are bolstered by infrastructure stimulus and energy diversification. The company is well-positioned to capitalize on megatrends like electrification and smart infrastructure.

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