|
Market Closed -
NYSE
00:02:34 10/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 466.47 USD | +3.64% |
|
-6.82% | -8.62% |
| 11-09 | CICC Research Adjusts Cummins Price Target to $554 From $781 | MT |
| 11-06 | Barclays Adjusts Price Target on Cummins to $600 From $675 | MT |
Company Valuation: Cummins Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,201 | 34,168 | 33,958 | 47,822 | 70,461 | 63,943 | - | - |
| Change | - | 9.51% | -0.62% | 40.83% | 47.34% | -9.25% | - | - |
| Enterprise Value (EV) 1 | 32,173 | 39,450 | 38,475 | 52,617 | 74,404 | 67,554 | 66,013 | 62,956 |
| Change | - | 22.62% | -2.47% | 36.76% | 41.41% | -9.21% | -2.28% | -4.63% |
| P/E | 14.9x | 16x | 46.5x | 12.3x | 24.9x | 16.8x | 13.9x | 12.2x |
| PBR | 3.67x | 3.81x | 3.86x | 4.72x | 5.73x | 4.5x | 3.85x | 3.21x |
| PEG | - | 4.58x | -0.7x | 0x | -0.9x | 0.5x | 0.7x | 0.9x |
| Capitalization / Revenue | 1.3x | 1.22x | 1x | 1.4x | 2.09x | 1.72x | 1.57x | 1.45x |
| EV / Revenue | 1.34x | 1.41x | 1.13x | 1.54x | 2.21x | 1.82x | 1.62x | 1.43x |
| EV / EBITDA | 9.14x | 10.4x | 7.41x | 9.8x | 12.7x | 10.1x | 8.59x | 7.48x |
| EV / EBIT | 11.9x | 13.5x | 9.77x | 14x | 16.6x | 12.4x | 10.5x | 9.1x |
| EV / FCF | 21.1x | 37.7x | 14x | 189x | 31.2x | 21.9x | 18.4x | 14.1x |
| FCF Yield | 4.73% | 2.65% | 7.16% | 0.53% | 3.21% | 4.56% | 5.43% | 7.08% |
| Dividend per Share 2 | 5.6 | 6.04 | 6.5 | 7 | 7.64 | 8.426 | 9.049 | 9.645 |
| Rate of return | 2.57% | 2.49% | 2.71% | 2.01% | 1.5% | 1.81% | 1.94% | 2.07% |
| EPS 2 | 14.61 | 15.12 | 5.15 | 28.37 | 20.5 | 27.81 | 33.51 | 38.11 |
| Distribution rate | 38.3% | 39.9% | 126% | 24.7% | 37.3% | 30.3% | 27% | 25.3% |
| Net sales 1 | 24,021 | 28,074 | 34,065 | 34,102 | 33,670 | 37,168 | 40,741 | 44,160 |
| EBITDA 1 | 3,521 | 3,799 | 5,195 | 5,369 | 5,843 | 6,703 | 7,686 | 8,420 |
| EBIT 1 | 2,706 | 2,929 | 3,939 | 3,750 | 4,483 | 5,439 | 6,267 | 6,922 |
| Net income 1 | 2,131 | 2,151 | 735 | 3,946 | 2,843 | 3,847 | 4,596 | 5,169 |
| Net Debt 1 | 972 | 5,282 | 4,517 | 4,795 | 3,943 | 3,611 | 2,070 | -987.2 |
| Reference price 2 | 218.14 | 242.29 | 239.57 | 348.60 | 510.45 | 466.47 | 466.47 | 466.47 |
| Nbr of stocks (in thousands) | 143,032 | 141,022 | 141,745 | 137,182 | 138,036 | 137,078 | - | - |
| Announcement Date | 2/3/22 A | 2/6/23 A | 2/6/24 A | 2/4/25 A | 2/5/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.03x | 1.76x | 9.74x | 1.87% | 63.94B | |
| 12.14x | 0.57x | 5.07x | 3.93% | 30.63B | |
| 11.02x | 0.45x | 3.19x | 5.57% | 24.5B | |
| 8.13x | 0.45x | 5.76x | 1.99% | 21.83B | |
| 16.59x | 2.82x | 9.98x | 3.67% | 21.19B | |
| 29.5x | 1.17x | 12.44x | 0.62% | 18.2B | |
| 20.57x | 0.86x | 10.48x | 3.46% | 17.32B | |
| 10.12x | 0.47x | 4.68x | 3.19% | 16.11B | |
| 49.75x | 5.78x | 42.46x | 0.72% | 15.58B | |
| 12.4x | 1.33x | 6.71x | 3.86% | 16.25B | |
| Average | 18.62x | 1.56x | 11.05x | 2.89% | 25B | |
| Weighted average by Cap. | 17.22x | 1.49x | 9.97x | 2.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CMI Stock
- Valuation Cummins Inc.
Select your edition
All financial news and data tailored to specific country editions
