investorscraft@gmail.com

Intrinsic ValueStellantis N.V. (STLA)

Previous Close$9.87
Intrinsic Value
Upside potential
Previous Close
$9.87

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. operates as a leading global automaker formed through the merger of Fiat Chrysler Automobiles and PSA Group. The company designs, manufactures, and sells a diverse portfolio of vehicles under iconic brands such as Jeep, Ram, Peugeot, Citroën, and Maserati. Its revenue model is driven by automotive sales, financing services, and aftermarket parts, with a strong presence in North America, Europe, and emerging markets. Stellantis leverages its multi-brand strategy to cater to varied consumer segments, from mass-market to premium, while optimizing shared platforms and technologies for cost efficiency. The company holds a competitive position in the automotive sector, benefiting from scale advantages, electrification initiatives, and strategic partnerships to navigate industry shifts toward sustainability and digitalization. Its market share is bolstered by robust brand loyalty and a focus on innovation in electric vehicles (EVs) and autonomous driving technologies.

Revenue Profitability And Efficiency

Stellantis reported revenue of €156.9 billion for FY 2024, reflecting its scale as a global automotive leader. Net income stood at €5.5 billion, with diluted EPS of €1.78, indicating solid profitability despite industry headwinds. Operating cash flow of €4.0 billion underscores operational efficiency, though capital expenditures of €11.1 billion highlight significant investments in electrification and manufacturing capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified brand portfolio and cost synergies from the merger. Stellantis maintains disciplined capital allocation, balancing reinvestment in growth initiatives like EV development with shareholder returns. Its ability to generate consistent cash flow positions it well for future capital-intensive projects while sustaining profitability.

Balance Sheet And Financial Health

Stellantis boasts a robust balance sheet with €34.1 billion in cash and equivalents, providing ample liquidity. Total debt of €37.2 billion is manageable given its cash reserves and earnings capacity. The company’s financial health is further reinforced by its ability to fund growth and navigate cyclical industry challenges.

Growth Trends And Dividend Policy

Stellantis is focused on growth through electrification and expansion in high-potential markets. The company paid a dividend of €0.77 per share, reflecting its commitment to returning capital to shareholders. Future growth will hinge on successful EV adoption and operational efficiency gains.

Valuation And Market Expectations

The market values Stellantis based on its ability to execute its electrification strategy and maintain profitability amid industry transformation. Investor expectations are tempered by macroeconomic uncertainties but buoyed by the company’s strong brand equity and cost discipline.

Strategic Advantages And Outlook

Stellantis benefits from its multi-brand strategy, global footprint, and focus on electrification. The outlook remains positive, driven by innovation and strategic partnerships, though competition and regulatory pressures pose challenges. The company is well-positioned to capitalize on long-term automotive trends.

Sources

Company filings, 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