investorscraft@gmail.com

Intrinsic ValueStellantis N.V. (8TI.DE)

Previous Close8.28
Intrinsic Value
Upside potential
Previous Close
8.28

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

Stellantis N.V. is a global automotive powerhouse formed through the merger of Fiat Chrysler and PSA Group, operating across luxury, mainstream, and commercial vehicle segments. The company’s diversified portfolio includes iconic brands such as Jeep, Ram, Peugeot, and Maserati, catering to varied consumer preferences and regional markets. Its revenue streams span vehicle sales, parts, financing, and mobility services, ensuring a balanced exposure to both cyclical and recurring income. Stellantis leverages its extensive manufacturing footprint and R&D capabilities to maintain cost efficiency while investing in electrification and autonomous driving technologies. As the fourth-largest automaker by volume, it holds a strong competitive position in Europe, North America, and emerging markets, though it faces intense rivalry from traditional OEMs and EV disruptors. The firm’s multi-brand strategy allows it to address premium and mass-market demand while optimizing platform sharing for economies of scale.

Revenue Profitability And Efficiency

Stellantis reported €156.9 billion in revenue for the period, with net income of €5.5 billion, reflecting a margin of approximately 3.5%. Operating cash flow stood at €4.0 billion, though significant capital expenditures (€11.1 billion) indicate heavy investment in future growth. The company’s scale and brand diversity help mitigate cyclical downturns, but profitability remains sensitive to raw material costs and supply chain disruptions.

Earnings Power And Capital Efficiency

Diluted EPS of €1.84 underscores the firm’s earnings capacity, supported by disciplined cost management and platform standardization. However, negative free cash flow (after accounting for capex) suggests aggressive reinvestment, potentially pressuring near-term returns. Stellantis’s capital allocation prioritizes electrification and technology, critical for long-term competitiveness in a transitioning industry.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity, with €34.1 billion in cash against €37.2 billion of total debt, indicating manageable leverage. Strong cash reserves provide flexibility for R&D and M&A, though high capex could strain liquidity if demand weakens. The company’s financial health is further supported by its diversified revenue base and asset-light financing operations.

Growth Trends And Dividend Policy

Stellantis’s growth hinges on electrification and emerging market expansion, with recent investments targeting EV production capacity. A dividend of €0.68 per share reflects a commitment to shareholder returns, though payout ratios remain conservative to preserve capital for strategic initiatives. The firm’s ability to sustain growth amid industry disruption will depend on execution in key markets like North America and China.

Valuation And Market Expectations

With a market cap of €25.1 billion and a beta of 1.12, Stellantis trades at a discount to pure-play EV automakers, reflecting investor skepticism about legacy OEMs’ transition. Valuation multiples suggest muted expectations, but successful execution of electrification could re-rate the stock if margins improve.

Strategic Advantages And Outlook

Stellantis benefits from global scale, brand equity, and a multi-pronged electrification strategy, but faces execution risks in a high-interest-rate environment. Near-term challenges include supply chain normalization and pricing pressures, while long-term success depends on EV adoption rates and competitive positioning against Tesla and Chinese rivals.

Sources

Company filings, Bloomberg

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