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

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 9
HOLD 5
SELL 0
STRONG
SELL
0
| PRICE TARGET: $13.09 DETAILS
HIGH: $16.00
LOW: $10.50
MEDIAN: $12.62
CONSENSUS: $13.09
UPSIDE: 29.48%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Undervalued Strong
Trading 57.8% below fair value
Current Price $10.11
Bear Case $19.39 91.8% upside ($19.39 - $10.11) / $10.11 = 91.8% $1.27 × 20x + net cash
Fair Value $23.95 136.9% upside ($23.95 - $10.11) / $10.11 = 136.9% $1.27 × 24x + net cash
Bull Case $28.52 182.1% upside ($28.52 - $10.11) / $10.11 = 182.1% $1.27 × 28x + net cash

Adjust Assumptions

24.0x
1.27$

Key Value Driver

Through-cycle normalized EPS ($1.27)

Implied Market Multiple 8.0x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $13.09 from 14 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $23.95 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 4.1x 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 $13.09 (from 14 analysts). Our estimate is 104% 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