investorscraft@gmail.com

Intrinsic ValueMagna International Inc. (MG.TO)

Previous Close$64.26
Intrinsic Value
Upside potential
Previous Close
$64.26

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

Magna International Inc. is a leading global automotive supplier, specializing in the design, engineering, and manufacturing of components, systems, and complete vehicles for original equipment manufacturers (OEMs). The company operates across four key segments: Body Exteriors & Structures, Power & Vision, Seating Systems, and Complete Vehicles. Its diversified product portfolio includes advanced driver assistance systems (ADAS), electrification solutions, and lightweight structural components, positioning Magna as a critical partner in the evolving automotive industry. The company’s expertise in vehicle integration and modular assembly further strengthens its competitive edge, enabling it to serve a broad clientele, including premium and mass-market automakers. Magna’s global footprint and vertically integrated capabilities allow it to capitalize on trends such as electric vehicle (EV) adoption, autonomous driving, and lightweighting, reinforcing its role as a Tier 1 supplier with significant scale and technological depth. Its market position is further bolstered by long-standing relationships with major OEMs and a reputation for innovation, quality, and operational efficiency.

Revenue Profitability And Efficiency

Magna reported revenue of CAD 42.8 billion for the fiscal year ending December 31, 2024, with net income of CAD 1.0 billion, translating to a diluted EPS of CAD 3.52. The company generated CAD 3.6 billion in operating cash flow, reflecting robust operational performance. Capital expenditures stood at CAD 2.2 billion, indicating continued investment in capacity and technology to support future growth.

Earnings Power And Capital Efficiency

Magna’s earnings power is underpinned by its diversified product mix and global scale, with a focus on high-growth areas like electrification and ADAS. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow, which supports both reinvestment and shareholder returns. Its R&D investments align with industry shifts toward sustainable mobility and advanced automotive technologies.

Balance Sheet And Financial Health

Magna maintains a solid balance sheet, with CAD 1.2 billion in cash and equivalents and total debt of CAD 7.1 billion. The company’s leverage is manageable, supported by strong cash flow generation. Its financial health is further reinforced by its ability to fund growth initiatives while maintaining liquidity and flexibility.

Growth Trends And Dividend Policy

Magna’s growth is driven by secular trends in vehicle electrification, lightweighting, and autonomous driving. The company has demonstrated a commitment to returning capital to shareholders, with a dividend per share of CAD 2.70. Its growth strategy focuses on expanding its EV and ADAS offerings, leveraging its engineering expertise and OEM partnerships.

Valuation And Market Expectations

With a market capitalization of CAD 13.7 billion and a beta of 1.68, Magna is viewed as a cyclical play tied to automotive production trends. The market expects the company to benefit from the industry’s transition to electrification and advanced mobility solutions, though macroeconomic and supply chain risks remain key considerations.

Strategic Advantages And Outlook

Magna’s strategic advantages include its technological leadership, global manufacturing footprint, and strong OEM relationships. The company is well-positioned to capitalize on the automotive industry’s transformation, though it faces challenges from competitive pressures and cyclical demand. Its outlook remains positive, supported by its innovation pipeline and operational resilience.

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