As of 2025-04-29, the Intrinsic Value of Carrier Global Corp (CARR) is 77.20 USD. This CARR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.06 USD, the upside of Carrier Global Corp is 28.50%.
The range of the Intrinsic Value is 53.81 - 132.93 USD
Based on its market price of 60.06 USD and our intrinsic valuation, Carrier Global Corp (CARR) is undervalued by 28.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.81 - 132.93 | 77.20 | 28.5% |
| DCF (Growth 10y) | 74.30 - 172.11 | 103.43 | 72.2% |
| DCF (EBITDA 5y) | 65.26 - 76.73 | 70.14 | 16.8% |
| DCF (EBITDA 10y) | 85.05 - 107.09 | 94.72 | 57.7% |
| Fair Value | 169.94 - 169.94 | 169.94 | 182.95% |
| P/E | 42.93 - 131.87 | 85.84 | 42.9% |
| EV/EBITDA | (16.12) - 42.15 | 12.10 | -79.9% |
| EPV | 20.72 - 29.60 | 25.16 | -58.1% |
| DDM - Stable | 56.93 - 148.41 | 102.67 | 70.9% |
| DDM - Multi | 40.10 - 81.40 | 53.75 | -10.5% |
| Market Cap (mil) | 51,891.24 |
| Beta | 1.23 |
| Outstanding shares (mil) | 863.99 |
| Enterprise Value (mil) | 60,200.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.74% |
| Cost of Debt | 5.50% |
| WACC | 8.63% |