Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
CAT trades against a final fair-value range of $238.48-$460.07, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
In a severe economic contraction, CAT's high fixed-cost base and customer capexCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). deferrals compound to collapse free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics.. Assuming a 20% revenueRevenueRevenue is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions. drop and operating margins reverting to 10%, intrinsic valueIntrinsic valueThe discounted present value of all cash a business will produce over its remaining life. The theoretical anchor for fair value, computed in practice as a range across explicit assumptions. plunges below our $238.48 low-end estimate.
Simultaneous contraction in North American and European infrastructure spending leading to severe revenue declines.
Structural slowdown in Chinese property and infrastructure development severely curtailing global mining capex.
Inability to maintain peak pricing power as supply chains normalize and demand softens, collapsing operating margins back to historical averages.
| 항목 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| 매출 | $59.43B | $67.06B+12.8% | $64.81B-3.4% | $67.59B+4.3% | +4.4% |
| 매출총이익 | $17.51B | $23.26B | $23.32B | $21.48B | +7.0% |
| 영업이익 | $8.83B | $12.97B | $13.07B | $11.15B | +8.1% |
| 순이익 | $6.71B | $10.34B+54.1% | $10.79B+4.4% | $8.88B-17.7% | +9.8% |
| EPS (희석) | $12.64 | $20.12 | $22.05 | $18.81 | +14.2% |
| EBITDA | $11.41B | $15.71B | $16.04B | $14.31B | +7.8% |
| R&D | $1.81B | $2.11B | $2.11B | $2.15B | +5.8% |
| 판관비 | $5.65B | $6.37B | $6.67B | $6.99B | +7.3% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
