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 9,094 - -
Change - -43.45% 0.57% -43.99% 15.66% -44.69% - -
Enterprise Value (EV) 1 45,549 30,194 29,951 20,994 22,138 13,184 12,625 11,893
Change - -33.71% -0.8% -29.91% 5.45% -40.45% -4.24% -5.8%
P/E 85x 47.5x 8.64x 8.69x 101x 10.5x 8.14x 6.58x
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 0.72x 0.69x 0.66x
EV / Revenue 2.92x 1.73x 1.49x 1.06x 1.09x 1.04x 0.95x 0.86x
EV / EBITDA 22.8x 13.8x 10.7x 6.78x 6.86x 5.58x 5.09x 4.51x
EV / EBIT 37x 19x 14.1x 8.87x 9x 7.33x 6.59x 5.77x
EV / FCF 74.5x 72.1x 30.3x 13x 14.5x 22x 10.8x 8.7x
FCF Yield 1.34% 1.39% 3.31% 7.7% 6.91% 4.55% 9.25% 11.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.94 1.96 10.39 6.96 0.75 4.167 5.38 6.657
Distribution rate - - - - - - - -
Net sales 1 15,618 17,489 20,051 19,713 20,398 12,701 13,233 13,838
EBITDA 1 2,001 2,190 2,788 3,097 3,228 2,365 2,480 2,636
EBIT 1 1,230 1,585 2,127 2,366 2,461 1,798 1,916 2,059
Net income 1 527 531 2,909 1,787 165 939.6 1,108 1,245
Net Debt 1 928 4,960 4,573 6,779 5,697 4,090 3,531 2,798
Reference price 2 164.95 93.13 89.72 60.48 76.09 43.80 43.80 43.80
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.($)
10.51x1.04x5.58x-.--% 9.09B
361.59x13.91x101.83x-.--% 1,511B
9.35x1.23x11.23x3.51% 216B
15.51x0.83x5.67x1.62% 104B
35.31x8.93x22.76x1.11% 74.97B
8.14x0.35x2.79x0.87% 72.59B
7.86x1.22x13.88x3.37% 56.48B
11.73x0.27x3.39x4.95% 48.53B
11.17x0.67x9.11x4.13% 42.45B
21.43x1.26x7.06x2.51% 42.37B
Average 49.26x 2.97x 18.33x 2.21% 217.85B
Weighted average by Cap. 255.18x 10.21x 73.69x 0.82%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Aptiv PLC

Historical PBR trend

Valuation ratios - PBR - Aptiv PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Aptiv PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Aptiv PLC


Year-on-year evolution of the Yield

Valuation ratios - Yield - Aptiv PLC