investorscraft@gmail.com

Intrinsic ValueCaterpillar Inc. (CATR.PA)

Previous Close327.00
Intrinsic Value
Upside potential
Previous Close
327.00

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 turbines, 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 product portfolio includes excavators, loaders, turbines, and locomotives, alongside financing and insurance solutions. Caterpillar’s market dominance stems from its extensive dealer network, technological innovation in autonomous and electric machinery, and strong aftermarket services. The company competes in cyclical industries but maintains resilience through geographic diversification and long-term customer relationships. Its brand reputation and scale provide a competitive edge in both developed and emerging markets, where infrastructure and energy demand continue to drive growth. Caterpillar’s focus on sustainability, including alternative fuel engines and efficiency improvements, aligns with global decarbonization trends, reinforcing its industry leadership.

Revenue Profitability And Efficiency

Caterpillar reported revenue of €64.81 billion in FY 2024, with net income reaching €10.79 billion, reflecting robust demand across its core segments. Diluted EPS stood at €22.05, supported by disciplined cost management and pricing power. Operating cash flow was strong at €12.04 billion, though capital expenditures of €3.22 billion indicate ongoing investments in capacity and innovation. The company’s margins benefit from aftermarket parts and services, which provide stable, high-margin revenue streams.

Earnings Power And Capital Efficiency

Caterpillar demonstrates solid earnings power, driven by its diversified industrial base and recurring revenue from financing and services. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. Investments in automation and digital solutions enhance productivity, while its Financial Products segment contributes steady income, balancing cyclicality in equipment sales.

Balance Sheet And Financial Health

Caterpillar maintains a strong balance sheet, with €6.17 billion in cash and equivalents and total debt of €9.21 billion, reflecting prudent leverage. The company’s liquidity position supports dividends, share repurchases, and strategic investments. Its debt-to-equity ratio remains manageable, and interest coverage is healthy, underpinning financial flexibility amid economic fluctuations.

Growth Trends And Dividend Policy

Caterpillar’s growth is tied to global infrastructure spending and commodity cycles, with emerging markets offering long-term expansion opportunities. The company has a consistent dividend policy, paying €4.78 per share in FY 2024, appealing to income-focused investors. Share buybacks further enhance shareholder returns, reflecting confidence in sustained cash generation.

Valuation And Market Expectations

With a market cap of €159.92 billion and a beta of 1.18, Caterpillar is viewed as a cyclical but resilient industrial play. Investors price in expectations of steady demand recovery in construction and mining, alongside margin expansion from operational improvements. The stock’s valuation reflects its leadership position and growth potential in energy transition technologies.

Strategic Advantages And Outlook

Caterpillar’s strategic advantages include its global scale, technological innovation, and strong dealer network. The company is well-positioned to capitalize on infrastructure modernization and energy transition trends. Near-term challenges include supply chain volatility and input cost pressures, but long-term prospects remain favorable due to its diversified exposure and commitment to sustainability.

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