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 9,314 - -
Change - -43.45% 0.57% -43.99% 15.66% -43.35% - -
Enterprise Value (EV) 1 45,549 30,194 29,951 20,994 22,138 13,392 12,911 12,280
Change - -33.71% -0.8% -29.91% 5.45% -39.51% -3.59% -4.89%
P/E 85x 47.5x 8.64x 8.69x 101x 10.8x 8.72x 7.2x
PBR 5.36x 2.87x 2.17x 1.76x 1.79x 1.04x 0.93x 0.82x
PEG - 46.08x 0x -0.3x -1.1x 0x 0.4x 0.3x
Capitalization / Revenue 2.86x 1.44x 1.27x 0.72x 0.81x 0.73x 0.7x 0.67x
EV / Revenue 2.92x 1.73x 1.49x 1.06x 1.09x 1.05x 0.98x 0.89x
EV / EBITDA 22.8x 13.8x 10.7x 6.78x 6.86x 5.7x 5.21x 4.68x
EV / EBIT 37x 19x 14.1x 8.87x 9x 7.5x 6.74x 5.96x
EV / FCF 74.5x 72.1x 30.3x 13x 14.5x 22.3x 11.6x 9.46x
FCF Yield 1.34% 1.39% 3.31% 7.7% 6.91% 4.48% 8.6% 10.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.94 1.96 10.39 6.96 0.75 4.167 5.145 6.229
Distribution rate - - - - - - - -
Net sales 1 15,618 17,489 20,051 19,713 20,398 12,709 13,226 13,813
EBITDA 1 2,001 2,190 2,788 3,097 3,228 2,348 2,478 2,626
EBIT 1 1,230 1,585 2,127 2,366 2,461 1,787 1,916 2,059
Net income 1 527 531 2,909 1,787 165 918.5 1,072 1,144
Net Debt 1 928 4,960 4,573 6,779 5,697 4,078 3,597 2,966
Reference price 2 164.95 93.13 89.72 60.48 76.09 44.86 44.86 44.86
Nbr of stocks (in thousands) 270,514 270,950 282,862 235,036 216,079 207,633 - -
Announcement Date 03/02/22 02/02/23 31/01/24 06/02/25 02/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
335.37x12.86x94.36x-.--% 1,401B
9.93x1.27x11.47x3.3% 231B
15.15x0.81x5.42x1.62% 101B
36.17x9.15x23.31x1.08% 77.16B
8.15x0.36x2.87x0.86% 73.67B
7.7x1.21x13.96x3.51% 54.7B
12.21x0.27x3.47x4.85% 49.57B
11.63x0.68x9.27x3.96% 44.32B
21.96x1.28x7.16x2.46% 43.21B
Average 50.92x 3.10x 19.03x 2.4% 230.65B
Weighted average by Cap. 231.02x 9.29x 66.99x 0.86%

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