Previous Close | $52.12 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Terex Corporation operates as a global manufacturer of materials processing machinery and aerial work platforms, serving industries such as construction, infrastructure, and recycling. The company generates revenue through the design, production, and sale of equipment under well-known brands like Genie and Powerscreen. Terex holds a competitive position in niche markets, leveraging its engineering expertise and aftermarket services to foster customer loyalty and recurring revenue streams. Its diversified product portfolio mitigates cyclical risks inherent in heavy machinery demand. The company competes with larger industrial conglomerates by focusing on operational agility and targeted innovation, particularly in sustainable and automated equipment solutions. Terex’s market position is reinforced by its global distribution network and strong relationships with rental companies, which account for a significant portion of sales.
Terex reported $5.1 billion in revenue for FY 2024, with net income of $335 million, reflecting a 6.5% net margin. Diluted EPS stood at $4.96, supported by disciplined cost management and pricing strategies. Operating cash flow was $326 million, though capital expenditures of $137 million indicate ongoing investments in production capacity. The company’s asset turnover and working capital efficiency remain key focus areas to sustain profitability amid input cost volatility.
The company’s earnings power is driven by its high-margin aftermarket services and selective pricing adjustments. ROIC trends suggest improving capital allocation, particularly in automation and electrification R&D. Free cash flow conversion has been stable, enabling debt reduction and shareholder returns. Terex’s capital-light model for certain product lines enhances flexibility, though supply chain dependencies pose efficiency risks.
Terex maintains a manageable leverage profile, with total debt of $2.58 billion offset by $388 million in cash. The debt-to-EBITDA ratio aligns with industry peers, supported by consistent EBITDA generation. Liquidity remains adequate, with undrawn credit facilities providing cushion. The balance sheet reflects a focus on deleveraging while funding growth initiatives, though interest coverage metrics warrant monitoring in rising-rate environments.
Organic growth is tied to infrastructure spending cycles and equipment replacement demand, with recent emphasis on electrified machinery. The $0.68 annual dividend per share yields approximately 1.3%, reflecting a conservative payout ratio. Share repurchases have been sporadic, suggesting prioritization of operational investments. Geographic expansion in emerging markets and acquisitions in niche segments remain potential growth levers.
Trading at a forward P/E multiple in line with machinery sector averages, Terex’s valuation implies moderate growth expectations. Market pricing appears to discount cyclical headwinds but recognizes the company’s margin resilience. Analyst consensus projects mid-single-digit revenue growth in 2025, contingent on construction activity and supply chain normalization.
Terex’s strategic focus on product innovation and dealer network expansion underpins its competitive moat. Near-term challenges include raw material inflation and geopolitical disruptions, while long-term opportunities lie in sustainability-driven equipment demand. Management’s execution on pricing and cost controls will be critical to maintaining outperformance in a fragmented market.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |