PCAR · PACCAR Inc

$118.322026-05-17

Sector: Industrials; Industry: Agricultural - Machinery; Sub-Industry: Construction Machinery & Heavy Transportation Equipment

Intrinsic Value Range Comparison · Mulya.ai

Bull

$150

+26.6% vs market

Base · active

$44

-62.7% vs market

Bear

$61

-48.5% vs market

Mulya.ai vs Analyst IV Comparison?

Base $44

Bear $61

Median $108

Market $118

Bull $150

Market Price $118

Mulya.ai Base $44

Analysts Median $108

Mulya.ai IV range ($61 · $150)

Analysts Range ($86 · $138)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$23.5B	—	9.8%	22.1%	$1.8B	−$1.8B	−$17MM	7.6%	—	10.5%	$17.0B	$3.54	—
2022.Q4	$28.8B	22.5%	12.8%	21.8%	$2.9B	−$1.2B	$1.7B	8.6%	—	16.3%	$18.3B	$5.72	—
2023.Q4	$35.1B	21.9%	16.9%	19.5%	$4.8B	−$959MM	$3.8B	8.3%	—	24.3%	$21.1B	$8.73	—
2024.Q4	$33.7B	-4.2%	14.5%	22.9%	$3.8B	−$1.0B	$2.7B	8.9%	—	16.9%	$23.6B	$7.90	—
2025.Q4	$28.4B	-15.5%	10.4%	21.4%	$2.3B	$443MM	$2.8B	9.0%	—	13.9%	$10.0B	$4.51	21.0
italics below = DCF projection · 10yr Rev CAGR: 5.2%
2026.Q4	$28.2B	+-0.9%	11.4%	21.3%	$2.5B	$0MM	$2.5B	8.8%	$2.3B	25.2%	$10.0B	$4.79	24.7
2027.Q4	$30.9B	+9.6%	11.4%	21.1%	$2.8B	−$69MM	$2.7B	8.8%	$2.3B	27.6%	$10.1B	$5.26	22.5
2028.Q4	$33.0B	+6.7%	11.4%	21.0%	$3.0B	−$98MM	$2.9B	8.7%	$2.2B	29.3%	$10.2B	$5.62	21.1
2029.Q4	$35.0B	+6.3%	11.4%	20.9%	$3.2B	$0MM	$3.2B	8.7%	$2.3B	31.0%	$10.2B	$5.99	19.8
2030.Q4	$37.1B	+5.9%	11.4%	20.7%	$3.3B	−$37.0B	−$33.7B	8.7%	−$22.2B	11.7%	$47.2B	$6.36	18.6

Term. Yr+	$48.9B	4.1%	13.7%	20.0%	$5.3B	−$2.5B	$2.8B	8.6%	$27.0B	8.6%	—	—	—

Active scenario IV: $44 (-62.7% vs market)