CNH Industrial N.V. logo CNH - CNH Industrial N.V.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 9
HOLD 4
SELL 1
STRONG
SELL
0
| PRICE TARGET: $13.29 DETAILS
HIGH: $16.00
LOW: $10.50
MEDIAN: $12.62
CONSENSUS: $13.29
UPSIDE: 28.41%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Undervalued Strong
Trading 56.9% below fair value
Current Price $10.35
Bear Case $19.42 87.7% upside ($19.42 - $10.35) / $10.35 = 87.7% $1.27 × 20x + net cash
Fair Value $23.99 131.8% upside ($23.99 - $10.35) / $10.35 = 131.8% $1.27 × 24x + net cash
Bull Case $28.56 176.0% upside ($28.56 - $10.35) / $10.35 = 176.0% $1.27 × 28x + net cash

Adjust Assumptions

24.0x
1.27$

Key Value Driver

Through-cycle normalized EPS ($1.27)

Implied Market Multiple 8.1x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $13.29 from 14 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $23.99 per share.

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 4.2x 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 $13.29 (from 14 analysts). Our estimate is 101% above 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