investorscraft@gmail.com

Intrinsic Value of Adient plc (ADNT)

Previous Close$18.41
Intrinsic Value
Upside potential
Previous Close
$18.41

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

Adient plc is a global leader in automotive seating, serving major OEMs across North America, Europe, and Asia. The company designs, manufactures, and supplies seating systems, components, and foam products, leveraging its vertically integrated supply chain to optimize cost and quality. Adient’s revenue model is driven by long-term contracts with automakers, providing stability but exposing it to cyclical industry demand. As a Tier 1 supplier, it competes with firms like Lear and Magna, differentiating through innovation in lightweight materials and ergonomic designs. The company holds a strong market position, supported by its scale and technical expertise, though it faces margin pressures from raw material volatility and OEM pricing demands. Its focus on electrification and autonomous vehicle trends positions it for future growth in evolving mobility ecosystems.

Revenue Profitability And Efficiency

Adient reported $14.7 billion in revenue for FY2024, with net income of $18 million, reflecting thin margins amid industry headwinds. Operating cash flow of $543 million underscores decent liquidity generation, though capital expenditures of $266 million indicate ongoing reinvestment needs. Diluted EPS of $0.20 suggests modest earnings power, with efficiency metrics likely impacted by inflationary cost pressures and supply chain disruptions.

Earnings Power And Capital Efficiency

The company’s earnings remain constrained by cyclical demand and input cost volatility, as seen in its narrow net income margin. Operating cash flow covers capital expenditures, but limited free cash flow after investments may restrict flexibility. Adient’s capital efficiency is tempered by high fixed costs inherent in automotive manufacturing, though scale benefits partially offset these challenges.

Balance Sheet And Financial Health

Adient maintains $945 million in cash against $2.4 billion of total debt, indicating moderate leverage. The liquidity position appears adequate, but debt servicing could pressure cash flows if profitability weakens further. Absence of dividends suggests prioritization of balance sheet stability over shareholder returns, aligning with its capital-intensive operations.

Growth Trends And Dividend Policy

Growth is tied to auto production volumes, with near-term uncertainty from macroeconomic conditions. Adient’s lack of dividends reflects its focus on debt management and operational reinvestment. Long-term opportunities lie in EV seating innovations, but top-line expansion hinges on OEM partnerships and regional recovery trends.

Valuation And Market Expectations

The market likely prices Adient as a cyclical turnaround play, with valuation metrics reflecting low earnings visibility. Investors may await margin improvement from cost initiatives or auto sector recovery, though sentiment remains cautious given leverage and industry risks.

Strategic Advantages And Outlook

Adient’s scale and OEM relationships provide a competitive moat, but success depends on navigating cost inflation and EV transitions. Strategic focus on operational efficiency and technology partnerships could enhance resilience, though macroeconomic and sector-specific risks persist.

Sources

Company filings (10-K), 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