investorscraft@gmail.com

Intrinsic ValueCNH Industrial N.V. (CNH)

Previous Close$10.76
Intrinsic Value
Upside potential
Previous Close
$10.76

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

CNH Industrial N.V. operates as a global leader in capital goods, specializing in agricultural and construction equipment under brands such as Case IH, New Holland Agriculture, and CASE Construction. The company serves a diverse customer base, including farmers, contractors, and industrial clients, through a combination of equipment sales, financing, and aftermarket services. Its revenue model is driven by cyclical demand in agriculture and infrastructure, with a strong presence in North America, Europe, and emerging markets. CNH differentiates itself through technological innovation, including precision farming and autonomous machinery, which enhances productivity for end-users. The company competes with established players like Deere & Company and Caterpillar, leveraging its broad product portfolio and dealer network to maintain market share. Its strategic focus on sustainability, including electrification and alternative fuels, positions it for long-term growth amid evolving regulatory and environmental demands.

Revenue Profitability And Efficiency

CNH reported revenue of $19.8 billion for FY 2024, with net income of $1.25 billion, reflecting a net margin of approximately 6.3%. Operating cash flow stood at $1.97 billion, while capital expenditures totaled $1.19 billion, indicating disciplined reinvestment. The diluted EPS of $0.99 underscores moderate profitability, though margins may face pressure from input cost volatility and competitive pricing in the heavy machinery sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including equipment sales and financing operations. However, high total debt of $27.2 billion relative to cash reserves of $3.2 billion raises questions about capital efficiency. Interest coverage and return on invested capital metrics would provide further clarity on its ability to generate sustainable returns amid leverage.

Balance Sheet And Financial Health

CNH’s balance sheet shows $3.2 billion in cash and equivalents against $27.2 billion in total debt, signaling significant leverage. While the debt load is typical for capital-intensive industries, liquidity management and refinancing risks warrant monitoring. The company’s ability to generate consistent operating cash flow ($1.97 billion) provides some cushion for debt servicing and strategic investments.

Growth Trends And Dividend Policy

Growth trends are tied to agricultural and construction cycles, with potential upside from precision farming adoption. CNH paid a dividend of $0.48 per share, yielding approximately 2-3%, reflecting a balanced approach to shareholder returns. Future dividend sustainability depends on free cash flow generation and debt reduction progress.

Valuation And Market Expectations

The market likely prices CNH at a discount to pure-play agricultural peers due to its construction segment’s cyclicality. Valuation multiples should be assessed against industry benchmarks, factoring in margins, growth prospects, and leverage. Investor expectations hinge on execution in electrification and automation initiatives.

Strategic Advantages And Outlook

CNH’s strategic advantages include its strong brand equity, global distribution, and R&D focus on sustainable technologies. Near-term challenges include supply chain disruptions and commodity price swings, but long-term demand for mechanization and efficiency in agriculture supports a positive outlook. Success will depend on balancing innovation with financial discipline.

Sources

Company filings (10-K), 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