investorscraft@gmail.com

Intrinsic ValueMagna International Inc. (MGA)

Previous Close$51.14
Intrinsic Value
Upside potential
Previous Close
$51.14

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, operating across 28 countries with a diversified portfolio of vehicle systems, assemblies, modules, and components. The company serves original equipment manufacturers (OEMs) with a focus on advanced manufacturing, electrification, and autonomous driving solutions. Its core revenue model is driven by long-term contracts with major automakers, leveraging its vertically integrated capabilities in design, engineering, and production. Magna holds a strong position in the automotive supply chain, particularly in North America and Europe, where it benefits from economies of scale and technological expertise. The company operates through four segments: Body Exteriors & Structures, Power & Vision, Seating Systems, and Complete Vehicles, providing a broad range of products from body panels to advanced driver-assistance systems (ADAS). Magna’s market positioning is reinforced by its ability to adapt to industry shifts, including the transition to electric vehicles (EVs) and lightweight materials, while maintaining cost competitiveness and innovation leadership.

Revenue Profitability And Efficiency

Magna reported revenue of $42.8 billion for FY 2024, with net income of $960.6 million, reflecting a net margin of approximately 2.2%. Diluted EPS stood at $3.35, indicating modest profitability amid industry headwinds. Operating cash flow was robust at $3.46 billion, though capital expenditures of $2.66 billion highlight significant reinvestment needs. The company’s efficiency metrics suggest disciplined cost management, though margins remain pressured by raw material volatility and OEM pricing pressures.

Earnings Power And Capital Efficiency

Magna’s earnings power is underpinned by its diversified product mix and long-term OEM contracts, though cyclicality in the automotive sector poses risks. The company generated $3.46 billion in operating cash flow, demonstrating strong cash conversion. However, high capital expenditures ($2.66 billion) reflect ongoing investments in electrification and automation, which may weigh on near-term returns. ROIC trends will depend on the success of these strategic initiatives.

Balance Sheet And Financial Health

Magna’s balance sheet shows $1.25 billion in cash and equivalents against total debt of $7.07 billion, indicating moderate leverage. The debt-to-equity ratio suggests prudent financial management, though liquidity remains adequate to fund growth and dividends. The company’s financial health is stable, with sufficient flexibility to navigate cyclical downturns and invest in high-growth areas like EV components.

Growth Trends And Dividend Policy

Magna’s growth is tied to automotive production volumes and its ability to capitalize on EV and ADAS trends. The company paid a dividend of $1.92 per share, yielding approximately 3.2%, reflecting a commitment to shareholder returns. Future growth will hinge on execution in electrification and cost optimization, though near-term headwinds may temper revenue expansion.

Valuation And Market Expectations

Magna trades at a P/E multiple reflective of its cyclical industry and moderate growth prospects. Market expectations are balanced between near-term margin pressures and long-term opportunities in EV and autonomous driving. Valuation metrics suggest the stock is priced for steady performance, with upside contingent on successful technology adoption and contract wins.

Strategic Advantages And Outlook

Magna’s strategic advantages include its global scale, technological expertise, and strong OEM relationships. The outlook is cautiously optimistic, with growth driven by electrification and lightweighting trends. However, macroeconomic uncertainty and supply chain risks remain key challenges. The company’s ability to innovate and maintain cost discipline will be critical to sustaining competitive advantage.

Sources

10-K filings, company investor presentations

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