Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
77.92 USD134.85 USD182.10 USD
-53.35%
134.85 USDCurrent price is 53.3% below the base model value.
C
US
CARR.US · CARRIER GLOBAL Corp
US · US
Latest price62.91 USD
30D-17.38%
Vs. base value+64.1%
Research summary
CARR.US latest organized financial period shows revenue grew +322% YoY and net income declined -73.52% YoY. Current price is about 62.91 USD, while the model base case is about 38.33 USD; the current price sits +64.1% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue22B USD
Net income1B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price62.91 USD
Base value38.33 USD
Vs. base+64.1%
Price date2026/04/29
41.01 USD38.33 USD48.06 USD
+64.13%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
41.01 USD38.33 USD48.06 USD
+64.13%
38.33 USDCurrent price is 64.1% above the base model value.Adjusted reference: 28.05 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.0%
Current price implies roughly 6.0% annualized FCF growth.
6.0%Current price implies roughly 6.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
17.78 USD17.78 USD17.78 USD
+254%
17.78 USDCurrent price is 253.9% above the base model value.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Discontinued operations | Discontinued operations | 29M USD | High |
| 2025/12/31 | Restructuring charges | Restructuring | -141M USD | Medium |
| 2024/12/31 | Discontinued operations | Discontinued operations | 13B USD | High |
| 2024/12/31 | Restructuring charges | Restructuring | -256M USD | Medium |
| 2023/12/31 | Discontinued operations | Discontinued operations | -114M USD | High |
| 2023/12/31 | Restructuring charges | Restructuring | -254M USD | Medium |
| 2022/12/31 | Discontinued operations | Discontinued operations | 754M USD | High |
| 2022/12/31 | Restructuring charges | Restructuring | -81M USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -211M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -116M USD | Medium |
| 2025/09/30 | Discontinued operations | Discontinued operations | 25M USD | High |
| 2025/09/30 | Restructuring charges | Restructuring | -122M USD | Medium |
| 2025/06/30 | Discontinued operations | Discontinued operations | -34M USD | High |
| 2025/06/30 | Restructuring charges | Restructuring | -81M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -6M USD | Medium |
| 2024/09/30 | Discontinued operations | Discontinued operations | 4B USD | High |
| 2024/09/30 | Restructuring charges | Restructuring | -248M USD | Medium |
| 2024/06/30 | Discontinued operations | Discontinued operations | 4B USD | High |
| 2024/06/30 | Restructuring charges | Restructuring | -115M USD | Medium |
| 2024/03/31 | Discontinued operations | Discontinued operations | 92M USD | High |
| 2024/03/31 | Restructuring charges | Restructuring | -18M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 22B USD | 1B USD | 2B USD | 3B USD | 1.72 | 1.85 |
| 2024/12/31 | Annual | 5B USD | 6B USD | -8B USD | 563M USD | 6.15 | -8.37 |
| 2023/12/31 | Annual | 22B USD | 1B USD | 2B USD | 3B USD | 1.58 | 2.01 |
| 2022/12/31 | Annual | 20B USD | 4B USD | 3B USD | 2B USD | 4.1 | 3.32 |
| 2021/12/31 | Annual | 21B USD | - | - | 2B USD | 1.87 | 2.11 |
Ad placement