Caterpillar Inc. logo CAT - Caterpillar Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 31
HOLD 21
SELL 4
STRONG
SELL
0
| PRICE TARGET: $958.23 DETAILS
HIGH: $1,155.00
LOW: $785.00
MEDIAN: $925.00
CONSENSUS: $958.23
UPSIDE: 19.65%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 77.2% above fair value
Current Price $800.86
Bear Case $376.60 53.0% downside ($376.60 - $800.86) / $800.86 = -53.0% $18.83 × 20x
Fair Value $451.92 43.6% downside ($451.92 - $800.86) / $800.86 = -43.6% $18.83 × 24x
Bull Case $527.24 34.2% downside ($527.24 - $800.86) / $800.86 = -34.2% $18.83 × 28x

Adjust Assumptions

24.0x
18.83$

Key Value Driver

Through-cycle normalized EPS ($18.83)

Implied Market Multiple 42.5x

Plain-Language Summary

Using 7-year normalized EPS of $18.83 at a 24x cycle multiple, the base-case value is $451.92 per share. P/TBV cross-check: 23.4x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (56 analysts) $958.23
Analyst Range $785.00 – $1155.00
Divergence from AlphaVal 53%

Warnings

This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.
Price-to-book value of 23.4x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $958.23 (from 56 analysts). Our estimate is 53% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing