Previous Close | $117.66 |
Intrinsic Value | $12.69 |
Upside potential | -89% |
Data is not available at this time.
Autoliv, Inc. is a global leader in automotive safety systems, specializing in the design and manufacturing of passive safety products such as airbags, seatbelts, and steering wheels. The company operates in a highly competitive and regulated industry, serving major automakers worldwide. Its revenue model is driven by long-term contracts with OEMs, leveraging economies of scale and technological innovation to maintain cost leadership. Autoliv holds a dominant market position, supported by its extensive R&D capabilities and stringent safety standards, which are critical in an industry where reliability and compliance are paramount. The company’s diversified geographic footprint mitigates regional risks while capitalizing on growth in emerging markets. Autoliv’s focus on advanced safety technologies, including autonomous driving solutions, positions it as a key player in the evolving automotive ecosystem.
Autoliv reported revenue of $10.39 billion for FY 2024, with net income of $646 million, reflecting a net margin of approximately 6.2%. The company generated $1.06 billion in operating cash flow, underscoring its ability to convert sales into cash efficiently. Despite the absence of disclosed capital expenditures, Autoliv’s profitability metrics suggest disciplined cost management and operational leverage in a capital-intensive industry.
Diluted EPS stood at $8.03, demonstrating robust earnings power relative to its outstanding shares of 80.2 million. The company’s ability to sustain profitability amid industry cyclicality highlights its resilient business model. Autoliv’s capital efficiency is further evidenced by its consistent cash flow generation, which supports reinvestment in innovation and shareholder returns.
Autoliv’s balance sheet shows $330 million in cash and equivalents against total debt of $2.07 billion, indicating a moderate leverage position. The company’s financial health appears stable, with sufficient liquidity to meet near-term obligations. However, the debt level warrants monitoring, especially in light of potential industry downturns or rising interest rates.
Autoliv’s growth is tied to global automotive production trends and regulatory tailwinds favoring safety technologies. The company paid a dividend of $2.73 per share, reflecting a commitment to returning capital to shareholders. Its dividend policy aligns with its cash flow stability, though future growth may hinge on R&D investments and market expansion.
The market likely values Autoliv based on its industry leadership and steady cash flows, though valuation multiples may reflect cyclical risks. Investors may weigh its growth potential in autonomous safety solutions against macroeconomic headwinds affecting the automotive sector.
Autoliv’s strategic advantages include its technological expertise, global scale, and strong OEM relationships. The outlook remains positive, driven by increasing safety regulations and the shift toward autonomous vehicles. However, competitive pressures and supply chain volatility could pose challenges. The company’s focus on innovation and cost efficiency positions it to navigate these dynamics effectively.
Company filings, CIK 0001034670
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |