investorscraft@gmail.com

Intrinsic ValueStellantis N.V. (STLAP.PA)

Previous Close8.29
Intrinsic Value
Upside potential
Previous Close
8.29

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. is a global automotive powerhouse formed through the merger of Fiat Chrysler Automobiles and PSA Group, operating across luxury, mainstream, and commercial vehicle segments. The company’s diversified portfolio includes iconic brands such as Jeep, Ram, Peugeot, and Maserati, catering to varied consumer preferences and regional markets. Its vertically integrated model spans design, manufacturing, and distribution, supported by mobility services and financing solutions, reinforcing its competitive edge in an evolving industry. Stellantis leverages its multi-brand strategy to optimize economies of scale while maintaining distinct brand identities, positioning it as a leader in Europe and a strong contender in North America. The company’s focus on electrification and sustainable mobility aligns with regulatory trends, though it faces intense competition from legacy automakers and new entrants. Its extensive dealership network and aftermarket services further solidify its market presence, ensuring recurring revenue streams beyond vehicle sales.

Revenue Profitability And Efficiency

Stellantis reported revenue of €156.9 billion in FY 2023, with net income of €5.5 billion, reflecting a margin of approximately 3.5%. Operating cash flow stood at €4.0 billion, though significant capital expenditures of €11.1 billion indicate heavy investment in electrification and manufacturing capabilities. The company’s ability to maintain profitability amid high capex underscores its operational discipline and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of €1.84 highlights Stellantis’ earnings resilience despite macroeconomic headwinds. The company’s capital allocation prioritizes growth initiatives, including EV development, while maintaining liquidity. Its robust cash position of €34.1 billion provides flexibility, though total debt of €37.2 billion warrants monitoring, particularly in a rising interest rate environment.

Balance Sheet And Financial Health

Stellantis’ balance sheet remains solid, with €34.1 billion in cash and equivalents offsetting €37.2 billion in total debt. The net debt position is manageable, supported by strong cash generation. The company’s leverage ratio appears sustainable, given its diversified revenue base and cost-control measures, though cyclical industry risks persist.

Growth Trends And Dividend Policy

Stellantis’ growth strategy emphasizes electrification and software-defined vehicles, targeting leadership in sustainable mobility. A dividend of €0.68 per share reflects a commitment to shareholder returns, though payout ratios remain conservative to fund transformation. Regional sales mix and pricing power will be critical drivers of future revenue growth.

Valuation And Market Expectations

With a market cap of €25.1 billion and a beta of 1.12, Stellantis trades at a discount to peers, reflecting investor skepticism about legacy automakers’ transition to EVs. Market expectations hinge on execution of its electrification roadmap and margin stability amid inflationary pressures.

Strategic Advantages And Outlook

Stellantis benefits from scale, brand diversity, and a balanced geographic footprint, mitigating regional downturns. Its focus on cost synergies and EV adoption positions it for long-term competitiveness, though execution risks and competitive intensity in key markets remain challenges. The outlook depends on successful integration of technology and supply chain 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