investorscraft@gmail.com

Intrinsic ValueStellantis N.V. (STLA.PA)

Previous Close15.40
Intrinsic Value
Upside potential
Previous Close
15.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Stellantis N.V. is a global automotive powerhouse formed through the merger of Fiat Chrysler Automobiles and PSA Group, operating across luxury, premium, and mainstream vehicle segments. The company’s diversified portfolio includes iconic brands such as Jeep, Ram, Peugeot, and Maserati, catering to passenger and commercial vehicle markets. Its vertically integrated model spans design, manufacturing, and distribution, supported by financing and aftermarket services. Stellantis holds a strong position in Europe and North America while expanding in emerging markets, leveraging economies of scale and brand synergies. The company’s multi-brand strategy allows it to address varied consumer preferences, from budget-friendly Fiats to high-performance Maseratis, ensuring broad market coverage. Its industrial footprint includes metallurgy and production systems through subsidiaries like Teksid and Comau, enhancing supply chain resilience. Stellantis competes with global automakers like Volkswagen and Toyota, differentiating itself through a balanced mix of electrification initiatives and legacy ICE vehicles.

Revenue Profitability And Efficiency

In FY 2022, Stellantis reported robust revenue of €179.6 billion, with net income reaching €16.8 billion, reflecting a 9.4% net margin. Operating cash flow stood at €19.96 billion, underscoring strong operational efficiency. Capital expenditures of €9.01 billion indicate sustained investment in production capacity and electrification, aligning with long-term strategic goals.

Earnings Power And Capital Efficiency

Diluted EPS of €5.31 highlights Stellantis’ earnings strength, supported by disciplined cost management and pricing power. The company’s capital efficiency is evident in its ability to generate substantial cash flows while funding growth initiatives, including its €30 billion electrification plan through 2025.

Balance Sheet And Financial Health

Stellantis maintains a solid balance sheet with €46.4 billion in cash and equivalents against €27.2 billion in total debt, providing ample liquidity. The conservative leverage ratio and high cash reserves position the company to navigate cyclical downturns and invest in transformative technologies.

Growth Trends And Dividend Policy

Stellantis has demonstrated growth through synergies post-merger, with a dividend payout of €2.26 per share in 2022, reflecting a commitment to shareholder returns. The company’s focus on EV adoption and software-defined vehicles aims to drive future revenue streams.

Valuation And Market Expectations

With a market cap of €49.5 billion, Stellantis trades at a P/E of ~3x (2022 earnings), suggesting undervaluation relative to peers. Investors likely await clearer execution of its electrification strategy and margin sustainability in a competitive auto market.

Strategic Advantages And Outlook

Stellantis benefits from scale, brand diversity, and regional balance, mitigating market-specific risks. Its Dare Forward 2030 plan targets 50% BEV sales in Europe and 100% in the U.S. by 2030, though macroeconomic and supply chain challenges remain key watchpoints.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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