Financials Carrier Global Corporation

Equities

CARR

US14448C1045

Electrical Components & Equipment

Market Closed - Nyse 04:00:02 2024-05-17 pm EDT 5-day change 1st Jan Change
65.23 USD +0.35% Intraday chart for Carrier Global Corporation -0.41% +13.54%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 32,691 47,004 34,496 48,203 58,773 - -
Enterprise Value (EV) 1 39,803 53,713 39,818 52,481 67,804 66,620 65,182
P/E ratio 16.8 x 29 x 10.1 x 36.4 x 28 x 23.8 x 21.4 x
Yield 0.74% 0.88% 1.45% - 1.17% 1.26% 1.42%
Capitalization / Revenue 1.87 x 2.28 x 1.69 x 2.18 x 2.28 x 2.32 x 2.22 x
EV / Revenue 2.28 x 2.61 x 1.95 x 2.37 x 2.64 x 2.63 x 2.46 x
EV / EBITDA 15.5 x 17.1 x 12.2 x 14 x 13.5 x 13.1 x 12.4 x
EV / FCF 28.8 x 28.4 x 28.6 x 24.5 x 149 x 22.6 x 22 x
FCF Yield 3.47% 3.52% 3.49% 4.07% 0.67% 4.42% 4.55%
Price to Book 5.24 x 6.83 x 4.59 x 5.56 x 4.44 x 4.25 x 3.54 x
Nbr of stocks (in thousands) 866,687 866,585 836,262 839,047 901,012 - -
Reference price 2 37.72 54.24 41.25 57.45 65.23 65.23 65.23
Announcement Date 2/9/21 2/8/22 2/7/23 2/6/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 18,608 17,456 20,613 20,421 22,098 25,730 25,369 26,522
EBITDA 1 - 2,568 3,142 3,274 3,749 5,020 5,082 5,269
EBIT 1 - 2,232 2,804 2,894 3,207 4,060 4,131 4,497
Operating Margin - 12.79% 13.6% 14.17% 14.51% 15.78% 16.28% 16.96%
Earnings before Tax (EBT) 1 - 2,855 2,400 4,292 2,084 2,727 3,444 3,788
Net income 1 - 1,982 1,664 3,534 1,349 2,132 2,495 2,750
Net margin - 11.35% 8.07% 17.31% 6.1% 8.29% 9.83% 10.37%
EPS 2 2.420 2.250 1.870 4.100 1.580 2.326 2.735 3.045
Free Cash Flow 1 - 1,380 1,893 1,390 2,138 454.1 2,947 2,964
FCF margin - 7.91% 9.18% 6.81% 9.68% 1.76% 11.62% 11.18%
FCF Conversion (EBITDA) - 53.74% 60.25% 42.46% 57.03% 9.05% 57.98% 56.25%
FCF Conversion (Net income) - 69.63% 113.76% 39.33% 158.49% 21.3% 118.1% 107.77%
Dividend per Share 2 - 0.2800 0.4800 0.6000 - 0.7650 0.8197 0.9288
Announcement Date 2/7/20 2/9/21 2/8/22 2/7/23 2/6/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 5,133 4,654 5,211 5,451 5,105 5,273 5,992 5,731 5,102 6,182 7,084 6,561 5,894 5,864 6,734
EBITDA 1 604 729 933 963 639 778 1,101 1,178 692 1,241 1,492 1,486 938.7 1,142 1,449
EBIT 1 517 650 857 861 516 642 964 1,044 557 927 1,214 1,221 693.5 858.6 1,187
Operating Margin 10.07% 13.97% 16.45% 15.8% 10.11% 12.18% 16.09% 18.22% 10.92% 15% 17.14% 18.61% 11.77% 14.64% 17.62%
Earnings before Tax (EBT) 1 405 1,688 757 1,470 377 509 422 594 559 335 955.9 1,028 497.4 735.1 1,065
Net income 1 324 1,379 573 1,312 270 373 199 357 420 269 687 757.1 388.7 541.1 777.8
Net margin 6.31% 29.63% 11% 24.07% 5.29% 7.07% 3.32% 6.23% 8.23% 4.35% 9.7% 11.54% 6.59% 9.23% 11.55%
EPS 2 0.3600 1.580 0.6700 1.530 0.3200 0.4400 0.2300 0.4200 0.4900 0.2900 0.7568 0.8214 0.4165 0.5926 0.8494
Dividend per Share 2 0.1500 0.1500 0.1500 0.1500 0.1500 - 0.1950 - - - 0.1946 0.1947 0.1968 0.1962 0.2061
Announcement Date 2/8/22 4/28/22 7/28/22 10/27/22 2/7/23 4/25/23 7/27/23 10/26/23 2/6/24 4/25/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 7,112 6,709 5,322 4,278 9,031 7,847 6,409
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 2.769 x 2.135 x 1.626 x 1.141 x 1.799 x 1.544 x 1.216 x
Free Cash Flow 1 - 1,380 1,893 1,390 2,138 454 2,947 2,964
ROE (net income / shareholders' equity) - 19.5% 30.9% 27.8% 28.3% 25% 22.1% 20%
ROA (Net income/ Total Assets) - 8.35% 7.85% 13.5% 4.58% 5.87% 7.28% 8.01%
Assets 1 - 23,750 21,189 26,129 29,454 36,315 34,283 34,337
Book Value Per Share 2 - 7.200 7.940 8.990 10.30 14.70 15.40 18.40
Cash Flow per Share 2 - 1.920 2.510 2.020 3.060 1.620 3.610 4.230
Capex 1 - 312 344 353 469 550 502 545
Capex / Sales - 1.79% 1.67% 1.73% 2.12% 2.14% 1.98% 2.05%
Announcement Date 2/7/20 2/9/21 2/8/22 2/7/23 2/6/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
22
Last Close Price
65.23 USD
Average target price
64.41 USD
Spread / Average Target
-1.25%
Consensus
  1. Stock Market
  2. Equities
  3. CARR Stock
  4. Financials Carrier Global Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW