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 9,184 - -
Change - -43.45% 0.57% -43.99% 15.66% -44.14% - -
Enterprise Value (EV) 1 45,549 30,194 29,951 20,994 22,138 13,264 12,853 12,273
Change - -33.71% -0.8% -29.91% 5.45% -40.09% -3.1% -4.51%
P/E 85x 47.5x 8.64x 8.69x 101x 10.7x 9.11x 8.52x
PBR 5.36x 2.87x 2.17x 1.76x 1.79x 1.02x 0.92x 0.81x
PEG - 46.08x 0x -0.3x -1.1x 0x 0.5x 1.23x
Capitalization / Revenue 2.86x 1.44x 1.27x 0.72x 0.81x 0.72x 0.69x 0.67x
EV / Revenue 2.92x 1.73x 1.49x 1.06x 1.09x 1.04x 0.97x 0.89x
EV / EBITDA 22.8x 13.8x 10.7x 6.78x 6.86x 5.65x 5.2x 4.69x
EV / EBIT 37x 19x 14.1x 8.87x 9x 7.43x 6.73x 5.99x
EV / FCF 74.5x 72.1x 30.3x 13x 14.5x 22.2x 11.7x 9.59x
FCF Yield 1.34% 1.39% 3.31% 7.7% 6.91% 4.5% 8.54% 10.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.94 1.96 10.39 6.96 0.75 4.145 4.856 5.191
Distribution rate - - - - - - - -
Net sales 1 15,618 17,489 20,051 19,713 20,398 12,705 13,221 13,795
EBITDA 1 2,001 2,190 2,788 3,097 3,228 2,347 2,474 2,616
EBIT 1 1,230 1,585 2,127 2,366 2,461 1,786 1,911 2,050
Net income 1 527 531 2,909 1,787 165 906.3 1,056 995.7
Net Debt 1 928 4,960 4,573 6,779 5,697 4,080 3,670 3,090
Reference price 2 164.95 93.13 89.72 60.48 76.09 44.23 44.23 44.23
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.($)
10.67x1.04x5.65x-.--% 9.18B
409.33x14.51x105.38x-.--% 1,596B
9.74x1.26x11.39x3.35% 228B
14.28x0.82x5.6x1.09% 101B
36.42x9.18x23.41x1.07% 77.16B
8.35x0.38x3.06x0.8% 75.87B
7.61x1.21x14.16x3.8% 49.94B
13.47x0.27x3.34x4.75% 50.31B
23.5x1.4x7.94x2.5% 47.36B
11.51x0.68x9.87x3.95% 44.37B
Average 54.49x 3.08x 18.98x 2.13% 227.95B
Weighted average by Cap. 290.96x 10.73x 76.84x 0.76%

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