Company Valuation: Aptiv PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 44,621 25,234 25,378 14,215 16,441 9,057 - -
Change - -43.45% 0.57% -43.99% 15.66% -44.91% - -
Enterprise Value (EV) 1 45,549 30,194 29,951 20,994 22,138 13,146 12,558 11,674
Change - -33.71% -0.8% -29.91% 5.45% -40.62% -4.47% -7.04%
P/E 85x 47.5x 8.64x 8.69x 101x 10.5x 8.27x 6.89x
PBR 5.36x 2.87x 2.17x 1.76x 1.79x 1.01x 0.9x 0.79x
PEG - 46.08x 0x -0.3x -1.1x 0x 0.3x 0.3x
Capitalization / Revenue 2.86x 1.44x 1.27x 0.72x 0.81x 0.71x 0.68x 0.65x
EV / Revenue 2.92x 1.73x 1.49x 1.06x 1.09x 1.03x 0.95x 0.84x
EV / EBITDA 22.8x 13.8x 10.7x 6.78x 6.86x 5.56x 5.04x 4.44x
EV / EBIT 37x 19x 14.1x 8.87x 9x 7.31x 6.51x 5.67x
EV / FCF 74.5x 72.1x 30.3x 13x 14.5x 21.8x 10.7x 8.44x
FCF Yield 1.34% 1.39% 3.31% 7.7% 6.91% 4.59% 9.37% 11.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.94 1.96 10.39 6.96 0.75 4.171 5.272 6.332
Distribution rate - - - - - - - -
Net sales 1 15,618 17,489 20,051 19,713 20,398 12,712 13,256 13,837
EBITDA 1 2,001 2,190 2,788 3,097 3,228 2,366 2,490 2,627
EBIT 1 1,230 1,585 2,127 2,366 2,461 1,800 1,928 2,059
Net income 1 527 531 2,909 1,787 165 919.3 1,095 1,181
Net Debt 1 928 4,960 4,573 6,779 5,697 4,089 3,501 2,617
Reference price 2 164.95 93.13 89.72 60.48 76.09 43.62 43.62 43.62
Nbr of stocks (in thousands) 270,514 270,950 282,862 235,036 216,079 207,633 - -
Announcement Date 2/3/22 2/2/23 1/31/24 2/6/25 2/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.76x1.26x11.54x3.36% 230B
8.11x0.37x2.97x0.83% 76B
8.64x1.23x13.94x3.03% 60.65B
17.05x0.3x3.79x4.43% 54.27B
8.57x0.11x1.04x6.85% 48.97B
24.49x1.42x7.96x2.22% 49.77B
4.77x0.02x0.13x6.49% 47.32B
9.48x-0.05x-0.45x3.88% 43.47B
11.06x0.65x8.61x4.17% 42.69B
Average 11.33x 0.59x 5.50x 3.92% 72.58B
Weighted average by Cap. 10.81x 0.78x 7.25x 3.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!