|
Real-time Estimate
Cboe BZX
18:14:07 22/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 17.28 USD | +0.91% |
|
-5.72% | -10.59% |
| 10-20 | BofA Securities Adjusts Adient Price Target to $18 From $22, Maintains Underperform Rating | MT |
| 10-07 | UBS Adjusts Price Target on Adient to $23 From $29, Maintains Buy Rating | MT |
Company Valuation: Adient plc
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,905 | 2,631 | 3,437 | 1,968 | 1,956 | 1,320 | - | - |
| Change | - | -32.63% | 30.64% | -42.75% | -0.58% | -32.53% | - | - |
| Enterprise Value (EV) 1 | 6,080 | 4,262 | 4,862 | 3,428 | 3,395 | 2,811 | 2,775 | 2,650 |
| Change | - | -29.9% | 14.08% | -29.5% | -0.95% | -17.22% | -1.26% | -4.51% |
| P/E | 3.58x | -21.9x | 17.1x | 113x | -7.1x | 31.8x | 9.3x | 5.36x |
| PBR | 1.65x | 1.27x | 1.54x | 0.9x | 1.14x | 0.76x | 0.68x | 0.61x |
| PEG | - | 0x | -0x | -1.2x | 0x | -0x | 0x | 0.1x |
| Capitalization / Revenue | 0.29x | 0.19x | 0.22x | 0.13x | 0.13x | 0.09x | 0.09x | 0.09x |
| EV / Revenue | 0.44x | 0.3x | 0.32x | 0.23x | 0.23x | 0.19x | 0.18x | 0.17x |
| EV / EBITDA | 6.63x | 6.31x | 5.18x | 3.9x | 3.85x | 3.18x | 2.97x | 2.61x |
| EV / EBIT | 10.2x | 12.2x | 7.92x | 6.08x | 5.96x | 4.98x | 4.55x | 3.82x |
| EV / FCF | - | 90.7x | 11.7x | 12.4x | 16.6x | 21.2x | 13.7x | 10x |
| FCF Yield | - | 1.1% | 8.54% | 8.08% | 6.01% | 4.71% | 7.32% | 9.99% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 11.58 | -1.27 | 2.15 | 0.2 | -3.39 | 0.5383 | 1.84 | 3.193 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 13,680 | 14,121 | 15,395 | 14,688 | 14,535 | 15,029 | 15,108 | 15,429 |
| EBITDA 1 | 917 | 675 | 938 | 880 | 881 | 885.1 | 935.2 | 1,014 |
| EBIT 1 | 596 | 348 | 614 | 564 | 570 | 564.6 | 609.5 | 694.5 |
| Net income 1 | 1,108 | -120 | 205 | 18 | -281 | 96.38 | 183.6 | 236.9 |
| Net Debt 1 | 2,175 | 1,631 | 1,425 | 1,460 | 1,439 | 1,491 | 1,456 | 1,330 |
| Reference price 2 | 41.45 | 27.75 | 36.70 | 22.57 | 24.08 | 17.12 | 17.12 | 17.12 |
| Nbr of stocks (in thousands) | 94,218 | 94,814 | 93,657 | 87,190 | 81,246 | 77,097 | - | - |
| Announcement Date | 10/11/21 | 04/11/22 | 08/11/23 | 08/11/24 | 05/11/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.8x | 0.19x | 3.18x | -.--% | 1.32B | |
| 19.06x | 2.07x | 11.38x | 1.54% | 74.64B | |
| 17.03x | 1.17x | 9.04x | 2.19% | 39.14B | |
| 11.98x | 0.57x | 4.95x | 3.95% | 29.53B | |
| 12.49x | 0.54x | 3.88x | 4.7% | 28.18B | |
| 7.53x | 0.44x | 5.66x | 2% | 23.05B | |
| 15.08x | 2.6x | 8.97x | 4% | 19.38B | |
| 10.24x | 0.48x | 4.71x | 3.11% | 16.89B | |
| 29x | 1.16x | 12.2x | 0.63% | 17.52B | |
| 19.18x | 0.86x | 10.49x | 3.4% | 17.2B | |
| Average | 17.34x | 1.01x | 7.45x | 2.55% | 26.69B | |
| Weighted average by Cap. | 16.16x | 1.26x | 8.40x | 2.61% |
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
- Stock Market
- Stocks
- ADNT Stock
- Valuation Adient plc
Select your edition
All financial news and data tailored to specific country editions
