Valuation Magna International Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2025-01-10 EST			5-day change	1st Jan Change
57.01 ^CAD	-0.42%		-4.31%	-5.11%

12-11	Goldman Sachs Downgrades Magna International to Sell From Neutral, CA$58 Price Target	MT
12-05	Wolfe Research Upgrades Magna International to Peer Perform From Underperform	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	16,793	21,164	24,324	16,063	16,981	11,347	11,347	-
Change	-	26.03%	14.93%	-33.96%	5.72%	-33.18%	0%	-
Enterprise Value (EV) ¹	18,685	21,998	25,369	18,338	22,885	16,312	16,047	15,506
Change	-	17.73%	15.33%	-27.72%	24.8%	-28.72%	-1.63%	-3.37%
P/E ratio	9.82x	28.1x	16.2x	27.7x	14x	8.64x	6.65x	5.69x
PBR	1.59x	1.87x	2.04x	1.47x	1.43x	0.86x	0.81x	0.74x
PEG	-	-0.5x	0.2x	-0.5x	0x	1.08x	0.2x	0.3x
Capitalization / Revenue	0.43x	0.65x	0.67x	0.42x	0.4x	0.27x	0.26x	0.26x
EV / Revenue	0.47x	0.67x	0.7x	0.48x	0.53x	0.38x	0.37x	0.35x
EV / EBITDA	4.8x	7.23x	7.09x	5.95x	6.23x	4.23x	4x	3.55x
EV / EBIT	7.34x	13.1x	12.3x	11x	10.2x	7.24x	6.65x	5.74x
EV / FCF	7.42x	10.3x	16.2x	44.3x	35.3x	17.8x	12x	9x
FCF Yield	13.5%	9.7%	6.18%	2.26%	2.84%	5.6%	8.31%	11.1%
Dividend per Share ²	1.495	1.63	1.72	1.8	1.84	1.898	1.95	2.017
Rate of return	2.72%	2.3%	2.13%	3.2%	3.1%	4.81%	4.94%	5.11%
EPS ²	5.59	2.52	5	2.03	4.23	4.57	5.937	6.936
Distribution rate	26.7%	64.7%	34.4%	88.7%	43.5%	41.5%	32.8%	29.1%
Net sales ¹	39,431	32,647	36,242	37,840	42,797	42,559	42,892	43,708
EBITDA ¹	3,890	3,042	3,576	3,081	3,674	3,853	4,015	4,373
EBIT ¹	2,545	1,676	2,064	1,662	2,238	2,252	2,412	2,703
Net income ¹	1,765	757	1,514	592	1,213	1,334	1,553	1,808
Net Debt ¹	1,892	834	1,045	2,275	5,904	4,965	4,700	4,159
Reference price ²	54.89	70.72	80.88	56.20	59.28	39.49	39.49	39.49
Nbr of stocks (in thousands)	305,908	299,264	300,753	285,819	286,439	287,342	287,342	-
Announcement Date	2/21/20	2/19/21	2/11/22	2/10/23	2/9/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MAGNA INTERNATIONAL INC.	8.64x	0.38x	4.23x	+4.81%	11.35B
DENSO CORPORATION	13.92x	0.81x	6x	+2.97%	39.29B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	20.87x	3.62x	13.08x	+2.72%	20.48B
WEICHAI POWER CO., LTD.	9.48x	0.25x	2.07x	+5.61%	16.07B
HYUNDAI MOBIS CO.,LTD	6.29x	0.27x	4x	+2.10%	15.78B
APTIV PLC	8.59x	1.11x	7.09x	-.--%	13.95B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	13.55x	0.59x	5.55x	+2.94%	13.55B
CONTINENTAL AG	10.06x	0.41x	3.63x	+3.32%	13.15B
NINGBO TUOPU GROUP CO.,LTD.	29.72x	3.43x	18.6x	+0.98%	12.19B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	24.49x	0.91x	9.49x	+0.93%	11.83B
Average	14.56x	1.18x	7.37x	+2.64%	16.76B
Weighted average by Cap.	14.39x	1.19x	7.21x	+2.72%