Análise opcional do produto
Com a sua autorização, usamos análises limitadas e respeitadoras da privacidade para perceber que percursos de investigação funcionam. Não usamos rastreadores publicitários nem gravação de sessões. Pode alterar esta escolha nas Preferências. Leia a Política de Privacidade.
High switching costs for mission-critical automation systems.
Valuation Mean Reversion: The market realizes the 18.8% implied growth rate is unattainable and the multiple compresses from 31x to the historical 18x average.
Rockwell Automation is a high-quality, pure-play industrial automation and digital transformation provider. High switching costs and mission-critical systems provide a strong moat, though near-term cyclicality and a premium valuation warrant caution.
Rockwell Automation is a high-quality, pure-play industrial automation and digital transformation provider. High switching costs and mission-critical systems provide a strong moat, though near-term cyclicality and a premium valuation warrant caution.
High switching costs for mission-critical automation systems.
Deeply embedded control and visualization software ecosystems.
Accelerated reshoring, nearshoring, and aging demographics drive structural demand for factory automation.
Sell. Quality business priced for impossible mathematical perfection.
Rockwell Automation, Inc., together with its subsidiaries, provides industrial automation and digital transformation solutions in North America, Europe, the Middle East, Africa, the Asia Pacific, and Latin America. It operates in three segments: Intelligent Devices, Software & Control, and Lifecycle Services. The company offers drives, motion, advanced material handling, safety, sensing, industrial components, hardware, software, and configured-to-order products; and control and visualization software and hardware, digital twin, simulation and information software, network and security infrastructure, and custom-engineered systems. It also provides digital consulting, professional services, engineered-to-order solutions, recurring services, cybersecurity, safety, remote monitoring, customer technical support and repair, asset management and optimization consulting, and training, as well as spare parts. The company sells its products through independent distributors in relation to its direct sales force. It serves discrete end markets, including automotive, semiconductor, e-commerce, and warehouse automation; hybrid end markets, such as food and beverage, life sciences, and tire; and process end markets comprising energy, mining, and chemicals. The company was formerly known as Rockwell International Corporation and changed its name to Rockwell Automation, Inc. in February 2002. Rockwell Automation, Inc. was founded in 1903 and is headquartered in Milwaukee, Wisconsin.
A prolonged industrial recession or delayed capex spend by discrete and process end-markets directly hits the top-line, exposing the extreme multiple disconnect.
A cyclical downturn forces an immediate multiple collapse as earnings power drops while fixed costs remain.
The market realizes the 18.8% implied growth rate is unattainable and the multiple compresses from 31x to the historical 18x average.
Discrete and process end-markets delay automation and reshoring investments due to a prolonged macroeconomic recession.
Os cinco desenvolvimentos que enfraqueceriam a nossa tese de investimento.
Operating profitability falling beneath this floor indicates that industrial automation volume recovery has faltered and high-margin software mix gains are insufficient to offset fixed cost overhead, compressing operating earnings.
Atual:17.1% for the period ended 2025-09-30
Alerta seFalls below 15.0% over any trailing twelve-month period
High switching costs for mission-critical automation systems.
Deeply embedded control and visualization software ecosystems.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Apply a terminal P/E to the dated forward path, then discount that future share value back to the analysis date.
Unavailable
FCFF DCF remains positive at the base case: base FCFF $1.0B after capex $183.5M, with terminal value at 52.5% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
If margins expand >18%, narrative strengthens; if revenue misses base 4% growth, valuation multiple will compress rapidly.
If margins expand >18%, narrative strengthens; if revenue misses base 4% growth, valuation multiple will compress rapidly.
If margins expand >18%, narrative strengthens; if revenue misses base 4% growth, valuation multiple will compress rapidly.
If margins expand >18%, narrative strengthens; if revenue misses base 4% growth, valuation multiple will compress rapidly.
Warning level: Falls below 15.0% over any trailing twelve-month period. Operating profitability falling beneath this floor indicates that industrial automation volume recovery has faltered and high-margin software mix gains are insufficient to offset fixed cost overhead, compressing operating earnings.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Receita | 8.342.000.000 |
|---|---|
| Custo das receitas | 4.326.000.000 |
| Lucro bruto | 4.016.000.000 |
| Despesas operacionais | 2.593.000.000 |
| Lucro operacional | 1.423.000.000 |
| Itens não operacionais e impostos | -554.000.000 |
| Lucro líquido | 869.000.000 |
| Ativos totais | 11.219.000.000 |
|---|---|
| Caixa | 468.000.000 |
| Ativos circulantes | 3.911.000.000 |
| Passivos totais | 7.508.000.000 |
| Passivos circulantes | 3.445.000.000 |
| Patrimônio líquido | 3.654.000.000 |
Dados financeiros pontuais utilizados na análise de 2026-05-13.
| Período | Receita | EBITDA | Lucro líquido | Fluxo de caixa operacional | Fluxo de caixa livre | Capex | Depreciação e amortização | Remuneração baseada em ações | Recompras de ações | Dividendos pagos | Emissão líquida de dívida | Fluxo de investimentos | Fluxo de financiamentos | Caixa inicial | Caixa final | Caixa e investimentos | Dívida total | Margem operacional | ROIC | WACC | Diferencial ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-09-30 | 7,8 bi | 1,4 bi | 932,2 mi | 823,1 mi | 682 mi | 141,1 mi | 238,9 mi | 68,1 mi | 301,3 mi | 519,4 mi | -150,4 mi | — | — | — | — | 490,7 mi | 4,2 bi | 17,2% | — | 8,6% | — |
| 2023-09-30 | 9,1 bi | 2 bi | 1,4 bi | 1,4 bi | 1,2 bi | 161 mi | 250 mi | 88 mi | 312 mi | 542 mi | -876 mi | — | — | — | — | 1,1 bi | 3,3 bi | 18,7% | — | 9,6% | — |
| 2024-09-30 | 8,3 bi | 1,6 bi | 953 mi | 864 mi | 639 mi | 225 mi | 317 mi | 100 mi | 595 mi | 571 mi | 674 mi | — | — | — | — | 471 mi | 4,1 bi | 14,4% | — | 8,4% | — |
| 2025-09-30 | 8,3 bi | 1,4 bi | 869 mi | 1,5 bi | 1,4 bi | 186 mi | 325 mi | 85 mi | 425 mi | 591 mi | -410 mi | — | — | — | — | 468 mi | 3,6 bi | 17,1% | — | 9,3% | — |
ROK trades at 31.5x forward earnings against a peer median of 25.6x; EV/EBITDA of 27.6x against a peer median of 21.9x; 6 peers.
Normal capex phase; returning capital via dividends (55% payout) while investing in software expansion.
Accelerated reshoring, nearshoring, and aging demographics drive structural demand for factory automation.
Macroeconomic industrial capex slowdown as manufacturers delay upgrades.
Normal capex phase; returning capital via dividends (55% payout) while investing in software expansion.
Zero weight long; potential short candidate or source of funding.
Liquidate long positions; the 64% downside risk to fair value presents extreme capital destruction risk.
Upside case depends on the report valuation range and named growth catalysts.
The 65% divergence from external benchmarks is completely structurally supported by Reverse DCF implied growth differentials and the multiple mean-reversion argument.
Sell. Market cap of over $50B is profoundly disconnected from a $1B base FCFF.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Intense competition from Siemens and ABB forces pricing pressure, preventing the expected software mix margin expansion.
Persistent top-line stagnation or contraction confirms that customer destocking has transitioned into structural end-market demand weakness, undermining premium valuation multiples predicated on double-digit industrial automation expansion.
Atual:0.9% for the period ended 2025-09-30
Alerta seDrops below 0.0% YoY over two consecutive quarters
Gross margin contraction reflects pricing concessions against global automation competitors or unfavorable product mix shifts away from proprietary software architectures, weakening economic moat strength.
Atual:48.1% for the period ended 2025-09-30
Alerta seCompresses below 45.0% over any annual reporting period
A steep drop in cash conversion would indicate uncollected distributor receivables or stranded factory inventories, tying up operational liquidity and signalling weakening channel demand.
Atual:1.777 as of the 2026-05-13 analysis date
Alerta seDrops below 1.100 over any trailing twelve-month period
Declining returns on capital demonstrate that factory automation investments and facility expansions are failing to generate targeted productivity gains, impairing shareholder value creation relative to capital costs.
Atual:11.6% as of the 2026-05-13 analysis date
Alerta seFalls below 9.0% over any fiscal year
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discount the explicit dividend path and its Gordon-growth terminal value at cost of equity.
Solve for the growth rate that makes the model value equal the report-date share price.
Valuation normalizes to mature industrial averages as the market digests the impossibility of sustained 18.8% growth.
Warning level: Drops below 0.0% YoY over two consecutive quarters. Persistent top-line stagnation or contraction confirms that customer destocking has transitioned into structural end-market demand weakness, undermining premium valuation multiples predicated on double-digit industrial automation expansion.
Warning level: Compresses below 45.0% over any annual reporting period. Gross margin contraction reflects pricing concessions against global automation competitors or unfavorable product mix shifts away from proprietary software architectures, weakening economic moat strength.
Warning level: Drops below 1.100 over any trailing twelve-month period. A steep drop in cash conversion would indicate uncollected distributor receivables or stranded factory inventories, tying up operational liquidity and signalling weakening channel demand.
Warning level: Falls below 9.0% over any fiscal year. Declining returns on capital demonstrate that factory automation investments and facility expansions are failing to generate targeted productivity gains, impairing shareholder value creation relative to capital costs.
| Margem |
|---|
| ROK | Rockwell Automation Inc. | $50.6B | 31.5x | 5.8x | 27.6x | — | — |
| GEV | GE Vernova Inc. | 43.8x | 7.3x | 82.9x | 75.7% | 5.5% | |
| ETN | Eaton Corporation plc | 25.6x | 5.5x | 27.9x | 20.8% | 16.1% | |
| PH | Parker-Hannifin Corporation | 25.9x | 5.3x | 21.9x | 24.8% | 21.5% | |
| CMI | Cummins Inc. | 21.2x | 2.9x | 20.6x | 22.0% | 9.8% | |
| EMR | Emerson Electric Co. | 19.2x | 4.2x | 15.2x | 12.3% | 24.2% |
