As of 2024-07-27, the Intrinsic Value of Paccar Inc (PCAR) is
143.14 USD. This Paccar valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 99.24 USD, the upside of Paccar Inc is
%.
The range of the Intrinsic Value is 105.87 - 221.19 USD
143.14 USD
Intrinsic Value
Paccar Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
105.87 - 221.19 |
143.14 |
44.2% |
| DCF (Growth 10y) |
148.83 - 297.71 |
197.32 |
98.8% |
| DCF (EBITDA 5y) |
130.26 - 174.51 |
151.39 |
52.5% |
| DCF (EBITDA 10y) |
164.07 - 228.89 |
193.94 |
95.4% |
| Fair Value |
233.86 - 233.86 |
233.86 |
135.65% |
| P/E |
104.31 - 145.72 |
116.59 |
17.5% |
| EV/EBITDA |
94.06 - 153.84 |
108.22 |
9.1% |
| EPV |
52.86 - 75.06 |
63.96 |
-35.5% |
| DDM - Stable |
68.73 - 175.14 |
121.94 |
22.9% |
| DDM - Multi |
98.13 - 188.85 |
128.61 |
29.6% |
Paccar Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
52,016.64 |
| Beta |
0.67 |
| Outstanding shares (mil) |
524.15 |
| Enterprise Value (mil) |
58,319.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.40% |
| Cost of Debt |
4.31% |
| WACC |
8.19% |