Company Valuation: PACCAR Inc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 30,642 34,419 51,078 54,538 57,515 64,601 - -
Change - 12.33% 48.4% 6.77% 5.46% 12.32% - -
Enterprise Value (EV) 1 25,829 28,260 42,419 44,888 48,261 55,857 55,121 53,963
Change - 9.41% 50.1% 5.82% 7.52% 15.74% -1.32% -2.1%
P/E 16.6x 11.5x 11.1x 13.2x 24.3x 20.5x 17x 15.2x
PBR 2.69x 2.62x 3.22x 3.12x 2.99x 3.1x 2.84x 2.56x
PEG - 0.2x 0.2x -1.34x -0.6x 0.6x 0.8x 1.3x
Capitalization / Revenue 1.4x 1.26x 1.53x 1.73x 2.19x 2.24x 2.03x 1.94x
EV / Revenue 1.18x 1.03x 1.27x 1.42x 1.84x 1.93x 1.73x 1.62x
EV / EBITDA 12.2x 8.26x 7.29x 9.25x 16.8x 15.8x 12.9x 11x
EV / EBIT 13.9x 9.15x 7.85x 10.1x 19.5x 18x 14.4x 12.3x
EV / FCF 15.9x 11.3x 12.1x 11.8x 13.1x 16.5x 15.2x 12.9x
FCF Yield 6.3% 8.82% 8.24% 8.47% 7.61% 6.05% 6.59% 7.74%
Dividend per Share 2 1.893 2.793 4.24 4.17 2.72 3.261 3.695 3.759
Rate of return 3.22% 4.23% 4.34% 4.01% 2.48% 2.66% 3.01% 3.06%
EPS 2 3.547 5.753 8.76 7.9 4.51 5.982 7.222 8.078
Distribution rate 53.4% 48.6% 48.4% 52.8% 60.3% 54.5% 51.2% 46.5%
Net sales 1 21,834 27,314 33,316 31,564 26,235 28,898 31,786 33,352
EBITDA 1 2,123 3,422 5,821 4,855 2,874 3,530 4,265 4,885
EBIT 1 1,853 3,090 5,406 4,457 2,476 3,098 3,820 4,376
Net income 1 1,852 3,012 4,601 4,162 2,376 3,138 3,748 4,189
Net Debt 1 -4,813 -6,159 -8,659 -9,650 -9,254 -8,743 -9,479 -10,637
Reference price 2 58.84 65.98 97.65 104.02 109.51 122.73 122.73 122.73
Nbr of stocks (in thousands) 520,766 521,651 523,076 524,301 525,204 526,365 - -
Announcement Date 1/25/22 1/24/23 1/23/24 1/28/25 1/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.52x1.93x15.82x2.66% 64.6B
16.21x1.64x9.29x2.75% 41.29B
11.92x1.1x11x4.36% 39.08B
31.22x4.54x18.15x1.61% 30.29B
11.65x1.52x9.38x1.93% 20.41B
22.84x2.13x11.58x2.08% 19.06B
25.2x2.79x15.02x2.38% 17.13B
31.61x1.04x18.35x1.15% 16.81B
13.84x - - 0.7% 16.73B
15.14x2.37x9.21x0.92% 10.48B
Average 20.01x 2.12x 13.09x 2.05% 27.59B
Weighted average by Cap. 19.69x 2.06x 13.35x 2.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PCAR Stock
  4. Valuation PACCAR Inc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!