Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
137.69 USD186.38 USD235.80 USD
-35.98%
186.38 USDCurrent price is 36% below the base model value.
P
IndustrialsFarm & Heavy Construction MachineryUnited States
PCAR.US · PACCAR Inc
NMS · US · USD
Latest price119.32 USD
30D-5.67%
Vs. base value-48.9%
Research summary
PCAR.US latest organized financial period shows revenue declined -15.5% YoY and net income declined -42.92% YoY. Current price is about 119 USD, while the model base case is about 233 USD; the current price sits -48.9% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue28B USD
Net income2B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price119.32 USD
Base value233.40 USD
Vs. base-48.9%
Price date2026/04/28
155.51 USD233.40 USD300.60 USD
-48.88%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
173.33 USD280.42 USD365.39 USD
-57.45%
280.42 USDCurrent price is 57.5% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth3.0%
Current price implies roughly 3.0% annualized FCF growth.
3.0%Current price implies roughly 3.0% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 28B USD | 2B USD | 4B USD | 4.51 |
| 2024/12/30 | Annual | 34B USD | 4B USD | 4B USD | 7.9 |
| 2023/12/30 | Annual | 35B USD | 5B USD | 3B USD | 8.76 |
| 2022/12/30 | Annual | 29B USD | 3B USD | 3B USD | 5.75 |
| 2021/12/30 | Annual | 24B USD | 2B USD | 2B USD | 5.32 |
Ad placement