investorscraft@gmail.com

Intrinsic ValueAptiv PLC (0YCP.L)

Previous Close£58.30
Intrinsic Value
Upside potential
Previous Close
£58.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 leader in automotive technology, specializing in advanced electrical, electronic, and safety solutions for the automotive and commercial vehicle markets. The company operates through two key segments: Signal and Power Solutions, which focuses on vehicle electrical architecture, and Advanced Safety and User Experience, which develops critical components for autonomous driving, connectivity, and user-centric vehicle systems. Aptiv’s diversified product portfolio includes connectors, wiring assemblies, sensing systems, and software, positioning it as a key enabler of next-generation mobility. The company serves major automakers worldwide, leveraging its expertise in electrification, automation, and software-defined vehicles to maintain a competitive edge. Aptiv’s strategic focus on high-growth areas like autonomous driving and vehicle electrification aligns with industry megatrends, reinforcing its market leadership. Its strong R&D capabilities and partnerships with automotive OEMs further solidify its role as a critical supplier in the evolving automotive ecosystem.

Revenue Profitability And Efficiency

Aptiv reported revenue of $20.05 billion for FY 2023, reflecting its strong market presence in automotive technology. The company achieved a net income of $2.94 billion, with diluted EPS of $10.39, underscoring robust profitability. Operating cash flow stood at $1.9 billion, while capital expenditures were $906 million, indicating disciplined investment in growth initiatives. These metrics highlight Aptiv’s ability to balance revenue generation with operational efficiency.

Earnings Power And Capital Efficiency

Aptiv’s earnings power is evident in its $2.94 billion net income, supported by high-margin segments like Advanced Safety and User Experience. The company’s capital efficiency is reflected in its ability to generate $1.9 billion in operating cash flow while investing $906 million in capex, demonstrating prudent allocation toward innovation and scalability in automotive electrification and autonomy.

Balance Sheet And Financial Health

Aptiv maintains a solid balance sheet with $1.64 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at $6.79 billion, which is manageable given the company’s strong cash flow generation. The absence of dividends allows Aptiv to reinvest in growth, aligning with its focus on high-return opportunities in automotive technology.

Growth Trends And Dividend Policy

Aptiv’s growth is driven by increasing demand for electrification and autonomous driving solutions, with revenue reaching $20.05 billion in FY 2023. The company does not pay dividends, opting instead to reinvest profits into R&D and expansion, reinforcing its commitment to long-term technological leadership in the automotive sector.

Valuation And Market Expectations

With a market capitalization of $13.7 billion and a beta of 1.817, Aptiv is viewed as a growth-oriented play in automotive technology. Investors likely price in its exposure to high-growth segments like electrification and autonomy, though the elevated beta suggests sensitivity to broader market and sector volatility.

Strategic Advantages And Outlook

Aptiv’s strategic advantages lie in its technological leadership, diversified product portfolio, and strong OEM relationships. The company is well-positioned to capitalize on automotive megatrends, though execution risks and competitive pressures remain. Its outlook remains positive, supported by robust R&D and alignment with industry shifts toward software-defined and electric vehicles.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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