US · APTV
Aptiv PLC
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Schaffhausen D02 VY79
- Website
- aptiv.com
Price · as of 2025-12-31
$60.49
Market cap 15.89B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $65.38 | +8.08% |
| Intrinsic Value(DCF) | $28.99 | -52.07% |
| Graham-Dodd Method(GD) | $24.63 | -59.29% |
| Graham Formula(GF) | $8.51 | -85.93% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $24.38 | $39.75 | $293.94 | $14.29 | $63.70 |
| 2012 | $32.94 | $51.03 | $2.57 | $20.78 | $17.32 |
| 2013 | $51.95 | $49.22 | $8.80 | $17.33 | $54.87 |
| 2014 | $60.73 | $63.83 | $5.06 | $14.04 | $52.73 |
| 2015 | $56.37 | $45.82 | $1.53 | $13.20 | $0.00 |
| 2016 | $62.88 | $53.70 | $1.75 | $8.98 | $81.56 |
| 2017 | $90.85 | $59.08 | $2.89 | $13.09 | $0.00 |
| 2018 | $80.95 | $51.84 | $1.26 | $10.49 | $79.13 |
| 2019 | $76.29 | $43.86 | $0.00 | $11.57 | $29.13 |
| 2020 | $150.90 | $109.02 | $6.08 | $49.44 | $0.00 |
| 2021 | $106.15 | $73.74 | $5.91 | $28.99 | $58.63 |
| 2022 | $111.08 | $59.39 | $23.88 | $21.14 | $43.00 |
| 2023 | $78.19 | $94.19 | $298.72 | $74.42 | $234.43 |
| 2024 | $66.83 | $70.85 | $3.89 | $49.56 | $46.00 |
| 2025 | $72.47 | $65.38 | $0.00 | $24.62 | $8.51 |
AI valuation
Our deep-learning model estimates Aptiv PLC's (APTV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $65.38
- Current price
- $60.49
- AI upside
- +8.08%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$28.99
-52.07% upside
Graham-Dodd
$24.63
-59.29% upside
Graham Formula
$8.51
-85.93% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| APTV | Aptiv PLC | $60.49 | 15.89B | +8% | -52% | -59% | -86% | 88.39 | 1.74 | 0.78 | 9.96 | — | 6.14 | 19.11% | 5.80% | 0.81% | 2.01% | 3.00% | 0.77% | 0.88 | 3.28 | 1.74 | 1.13 | 2.80 | -8922.00% | 347.00% | -538.00% | 9.56% | 0.43 | 9.69% | 0.00% | 0.00% | 9.18% | 18.78 | 14.55 | 1.09 | 2.29 |
| ADNT | Adient plc | $24.32 | 1.92B | -36% | -53% | — | — | -5.47 | 0.87 | 0.11 | 6.79 | — | -4.27 | 6.61% | 3.02% | -1.93% | -14.41% | 12.91% | -3.07% | 1.36 | 2.14 | 1.12 | 0.77 | 3.29 | -179500.00% | -104.00% | -2635.00% | 13.27% | 0.12 | 6.00% | 0.00% | 0.00% | 9.50% | 6.78 | 14.59 | 0.20 | 1.80 |
| ALSN | Allison Transmission Hold… | $125.30 | 10.43B | +14% | -41% | -85% | -89% | 17.11 | 5.71 | 3.54 | 11.78 | — | -10.64 | 48.37% | 32.33% | 20.70% | 35.42% | 22.91% | 10.91% | 1.56 | 9.93 | 4.85 | 3.97 | 1.39 | -1179.00% | -667.00% | -137.00% | 6.09% | 1.79 | 19.72% | 0.85% | 14.60% | 5.93% | 12.42 | 18.62 | 4.02 | 2.88 |
| ALV | Autoliv, Inc. | $118.52 | 9B | -19% | -47% | -86% | -3% | 12.19 | 3.48 | 0.83 | 7.22 | 63.98 | 7.56 | 19.18% | 10.08% | 6.80% | 30.32% | 19.32% | 8.94% | 0.95 | 10.58 | 1.05 | 0.72 | 1.23 | 1905.00% | 409.00% | 4896.00% | 7.98% | 0.29 | 16.98% | 2.66% | 32.40% | 6.57% | 9.91 | 15.10 | 1.00 | 2.58 |
| AXL | American Axle & Manufactu… | $8.62 | 1.02B | +234% | -78% | -44% | -69% | 15.69 | 0.98 | 0.09 | 3.79 | — | -8.33 | 12.10% | 3.94% | 0.57% | 5.99% | 4.63% | 0.67% | 4.86 | 1.30 | 1.63 | 1.07 | 3.03 | -20000.00% | 75.00% | 139.00% | 37.21% | 0.39 | 7.02% | 0.00% | 0.00% | 51.56% | 11.32 | 13.38 | 0.45 | 1.55 |
| BWA | BorgWarner Inc. | $57.57 | 12.32B | -14% | -54% | -76% | -79% | 43.73 | 2.23 | 0.85 | 6.67 | — | 4.05 | 18.71% | 9.62% | 1.93% | 5.05% | 11.67% | 2.00% | 0.77 | 11.20 | 2.07 | 1.61 | 0.89 | -1467.00% | 165.00% | 7313.00% | 9.73% | 0.50 | 15.63% | 0.98% | 43.00% | 8.34% | 10.15 | 11.86 | 0.98 | 3.24 |
| DAN | Dana Incorporated | $34.24 | 4.83B | -12% | -60% | — | — | -146.20 | — | 0.64 | — | — | — | 8.03% | -0.71% | -0.44% | -4.95% | -3.23% | -0.83% | — | -0.29 | — | — | — | -3846.00% | -2707.00% | 6429.00% | 2.38% | — | 7.01% | 1.12% | -163.60% | 74.45% | -82.18 | 37.88 | 0.58 | — |
| DORM | Dorman Products, Inc. | $117.86 | 3.6B | +38% | -60% | -49% | -22% | 17.46 | 2.41 | 1.67 | 11.53 | 214.43 | 4.28 | 41.13% | 16.79% | 9.59% | 14.74% | 13.70% | 8.30% | 0.43 | 12.52 | 3.09 | 1.07 | 1.62 | 814.00% | 603.00% | -6051.00% | 2.12% | 0.23 | 3.91% | 0.00% | 0.00% | 1.14% | 11.60 | 54.84 | 1.95 | 4.68 |
| FOXF | Fox Factory Holding Corp. | $16.84 | 703.93M | +1,371% | -58% | — | — | -1.34 | 1.09 | 0.50 | -1.62 | — | 1.25 | 30.21% | -35.64% | -37.11% | -58.22% | -39.70% | -27.91% | 0.04 | -9.74 | 2.86 | 0.96 | 0.07 | -825000.00% | 527.00% | -6930.00% | 3.69% | 0.23 | 2.16% | 0.00% | 0.00% | 93.45% | -1.34 | 25.94 | 0.48 | 0.91 |
| GNTX | Gentex Corporation | $23.40 | 5.12B | +45% | +16% | -52% | +30% | 13.30 | 2.06 | 2.02 | 8.77 | — | 2.63 | 34.20% | 19.16% | 15.19% | 15.52% | 17.81% | 13.52% | 0.00 | — | 2.91 | 1.34 | -0.26 | -114.00% | 955.00% | 2956.00% | 8.96% | 1.51 | 20.14% | 2.09% | 27.80% | 8.26% | 10.22 | 10.84 | 1.96 | 8.73 |
| LEA | Lear Corporation | $131.25 | 6.98B | -17% | -61% | -58% | -51% | 12.97 | 1.36 | 0.29 | 13.63 | — | 2.17 | 6.47% | 3.34% | 1.88% | 11.11% | 7.78% | 3.65% | 0.81 | 7.71 | 1.35 | 0.87 | 4.23 | -914.00% | -18.00% | -609.00% | 7.71% | 0.19 | 6.77% | 2.41% | 31.30% | 7.17% | 12.73 | 18.77 | 0.43 | 2.91 |
| LKQ | LKQ Corporation | $33.11 | 8.48B | +32% | -60% | — | -62% | 13.80 | 1.28 | 0.60 | 9.02 | — | 164.48 | 38.03% | 7.81% | 4.36% | 9.69% | 7.15% | 4.04% | 0.77 | 4.85 | 1.67 | 0.49 | 3.26 | -1065.00% | -306.00% | 457.00% | 10.10% | 0.34 | 7.47% | 3.70% | 51.00% | 13.14% | 12.08 | 15.50 | 0.94 | 2.64 |
| MGA | Magna International Inc. | $63.05 | 17.77B | -23% | -60% | -67% | -62% | 21.10 | 1.43 | 0.42 | 6.39 | — | 1.88 | 10.31% | 5.02% | 1.97% | 7.03% | 7.94% | 2.70% | 0.67 | 10.10 | 1.25 | 0.84 | 1.75 | -1506.00% | -21.00% | 2481.00% | 10.21% | 0.33 | 9.95% | 3.11% | 65.60% | 3.92% | 11.42 | 13.49 | 0.57 | 2.71 |
| SRI | Stoneridge, Inc. | $7.89 | 221.05M | +600% | -73% | -40% | — | -8.93 | 0.60 | 0.16 | -745.06 | -4.14 | 0.86 | 20.84% | -0.04% | -1.82% | -6.20% | -0.09% | -2.54% | 0.85 | -0.03 | 2.58 | 1.40 | -357.56 | 21579.00% | -692.00% | -16988.00% | 15.88% | 0.32 | 5.64% | 0.00% | 0.00% | 18.11% | -745.06 | 12.11 | 0.31 | 2.56 |
| VC | Visteon Corporation | $95.67 | 2.61B | -1% | -42% | -14% | -56% | 12.19 | 1.66 | 0.69 | 5.24 | — | 1.93 | 14.12% | 8.76% | 5.33% | 15.23% | 17.56% | 6.82% | 0.34 | 82.50 | 1.80 | 1.40 | -0.51 | -2587.00% | -253.00% | -448.00% | 10.67% | 0.41 | 23.39% | 0.58% | 7.00% | 4.08% | 7.17 | 8.54 | 0.63 | 3.79 |
About Aptiv PLC
Aptiv PLC designs, manufacturers, and sells vehicle components worldwide. The company provides electrical, electronic, and safety technology solutions to the automotive and commercial vehicle markets. It operates in two segment, Signal and Power Solutions, and Advanced Safety and User Experience. The Signal and Power Solutions segment designs, manufactures, and assembles vehicle's electrical architecture, including engineered component products, connectors, wiring assemblies and harnesses, cable management products, electrical centers, and hybrid high voltage and safety distribution systems. The Advanced Safety and User Experience segment provides critical components, systems integration, and software development for vehicle safety, security, comfort, and convenience, such as sensing and perception systems, electronic control units, multi-domain controllers, vehicle connectivity systems, application software, and autonomous driving technologies. The company was formerly known as Delphi Automotive PLC and changed its name to Aptiv PLC in December 2017. Aptiv PLC was founded in 2011 and is based in Dublin, Ireland.
- CEO
- Kevin Clark
- Employees
- 141K
- Beta
- 1.50
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($28.99 ÷ $60.49) − 1 = -52.07% (DCF, example).