Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
121.09 USD147.48 USD171.98 USD
-19.1%
147.48 USDCurrent price is 19.1% below the base model value.
P
US
PCAR.US · PACCAR INC
US · US
Latest price119.32 USD
30D-8.25%
Vs. base value-19.1%
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 147 USD; the current price sits -19.1% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price119.32 USD
Base value147.48 USD
Vs. base-19.1%
Price date2026/04/29
121.09 USD147.48 USD171.98 USD
-19.1%
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 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/03/31 | Litigation settlement | Litigation | -1B USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 28B USD | 2B USD | - | 4B USD | 4.51 | - |
| 2024/12/31 | Annual | 34B USD | 4B USD | - | 4B USD | 7.9 | - |
| 2023/12/31 | Annual | 35B USD | 5B USD | - | 3B USD | 8.76 | - |
| 2022/12/31 | Annual | 29B USD | 3B USD | - | 3B USD | 5.75 | - |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement