investorscraft@gmail.com

Intrinsic Value of Aptiv PLC (APTV)

Previous Close$67.25
Intrinsic Value
Upside potential
Previous Close
$67.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aptiv PLC is a global technology leader in the automotive sector, specializing in advanced mobility solutions. The company operates across two primary segments: Signal and Power Solutions, which focuses on electrical architecture and connectivity, and Advanced Safety and User Experience, which develops autonomous driving and in-cabin technologies. Aptiv serves major automakers, leveraging its expertise in software-defined vehicles and electrification to address evolving industry demands. Its competitive edge stems from deep R&D investments and strategic partnerships, positioning it as a critical enabler of next-generation automotive innovation. The company’s revenue model is driven by long-term contracts with OEMs, recurring software sales, and high-margin components. Aptiv’s market position is reinforced by its ability to integrate complex systems, such as advanced driver-assistance systems (ADAS) and vehicle electrification, where it competes with peers like Bosch and Continental. As the automotive industry shifts toward electrification and autonomy, Aptiv is well-placed to capitalize on these secular trends, supported by its scalable solutions and global manufacturing footprint.

Revenue Profitability And Efficiency

Aptiv reported FY 2024 revenue of $19.7 billion, with net income of $1.79 billion, reflecting a robust margin profile. Diluted EPS stood at $6.96, demonstrating efficient earnings conversion. Operating cash flow was strong at $2.45 billion, though capital expenditures of $830 million indicate ongoing investments in capacity and innovation. The company’s ability to generate cash while funding growth underscores its operational discipline.

Earnings Power And Capital Efficiency

Aptiv’s earnings power is supported by its high-value product mix and recurring revenue streams from software and services. The company’s capital efficiency is evident in its ability to sustain R&D and capex without compromising cash generation. With $1.57 billion in cash and equivalents, Aptiv maintains flexibility to fund strategic initiatives or pursue M&A opportunities in adjacent technologies.

Balance Sheet And Financial Health

Aptiv’s balance sheet shows $8.89 billion in total debt against $1.57 billion in cash, indicating moderate leverage. The company’s liquidity position is adequate, supported by strong operating cash flows. While debt levels are notable, they are manageable given Aptiv’s stable revenue base and margin resilience, positioning it to meet obligations while investing for future growth.

Growth Trends And Dividend Policy

Aptiv’s growth is tied to automotive megatrends, including electrification and autonomy, with revenue growth likely to outpace industry averages. The company does not currently pay dividends, opting instead to reinvest cash flows into R&D and strategic acquisitions. This aligns with its focus on capturing long-term opportunities in high-growth segments of the automotive market.

Valuation And Market Expectations

Aptiv’s valuation reflects its leadership in automotive technology, with investors pricing in sustained growth in electrification and ADAS adoption. The market likely expects mid-single-digit revenue growth and margin expansion as the company scales its software and high-margin hardware offerings. Current multiples suggest confidence in Aptiv’s ability to maintain its competitive edge.

Strategic Advantages And Outlook

Aptiv’s strategic advantages include its technology leadership, strong OEM relationships, and scalable solutions for vehicle electrification and autonomy. The outlook remains positive, driven by secular industry shifts and Aptiv’s ability to innovate. Risks include cyclical auto demand and competition, but the company’s diversified portfolio and R&D focus position it well for long-term success.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount