investorscraft@gmail.com

Intrinsic ValueAutoliv, Inc. (0HJH.L)

Previous Close£120.01
Intrinsic Value
Upside potential
Previous Close
£120.01

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

Autoliv, Inc. is a global leader in automotive passive safety systems, specializing in technologies that protect vehicle occupants and pedestrians. The company designs and manufactures a comprehensive portfolio of products, including airbag modules, seatbelts, steering wheels, and inflator technologies, alongside emerging solutions like battery cut-off switches and connected safety services for powered two-wheelers. Its revenue model is driven by long-term contracts with major automotive manufacturers, ensuring steady demand aligned with vehicle production cycles. Operating in a highly regulated industry, Autoliv benefits from stringent safety standards that create barriers to entry for competitors. The company holds a strong market position, particularly in Europe, the Americas, and Asia, supported by its technological expertise and economies of scale. Autoliv’s focus on innovation, such as advanced pedestrian protection systems, reinforces its competitive edge in an industry where safety performance and reliability are critical. Its diversified geographic presence mitigates regional demand fluctuations, while its partnerships with leading automakers underscore its reputation as a trusted supplier in the automotive safety ecosystem.

Revenue Profitability And Efficiency

Autoliv reported revenue of $10.39 billion for the latest fiscal year, with net income of $647 million, reflecting a net margin of approximately 6.2%. The company generated $1.06 billion in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of $580 million indicate ongoing investments in production capacity and R&D, essential for maintaining technological leadership in automotive safety systems.

Earnings Power And Capital Efficiency

Diluted EPS stood at $8.03, supported by efficient cost management and scalable manufacturing operations. The company’s ability to sustain profitability amid industry cyclicality highlights its operational resilience. Autoliv’s capital allocation prioritizes innovation and capacity expansion, ensuring alignment with evolving automotive safety regulations and customer requirements.

Balance Sheet And Financial Health

Autoliv maintains a balanced financial structure, with $330 million in cash and equivalents against total debt of $2.07 billion. The manageable leverage ratio and strong cash flow generation provide flexibility for strategic investments and shareholder returns. The company’s liquidity position is adequate to meet near-term obligations while funding growth initiatives.

Growth Trends And Dividend Policy

Autoliv’s growth is tied to global vehicle production trends and regulatory advancements in safety standards. The company has demonstrated consistent dividend payments, with a dividend per share of $2.78, appealing to income-focused investors. Future growth may be driven by increasing adoption of advanced safety technologies in emerging markets and electric vehicles.

Valuation And Market Expectations

With a market capitalization of approximately $7.73 billion and a beta of 1.37, Autoliv’s stock reflects moderate volatility relative to the broader market. Investors likely price in expectations for steady demand from automakers and incremental gains from safety regulation tailwinds, though macroeconomic risks in the automotive sector remain a consideration.

Strategic Advantages And Outlook

Autoliv’s strategic advantages include its technological leadership, global manufacturing footprint, and entrenched relationships with major automakers. The outlook remains positive, supported by increasing regulatory focus on vehicle safety and the company’s ability to innovate in high-growth segments like electric and autonomous vehicles. However, supply chain disruptions and raw material costs pose potential headwinds.

Sources

Company filings, market data

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