Valuation Aptiv PLC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 11:03:54 17/12/2024 +04			5-day change	1st Jan Change
54.87 ^EUR	-2.02%		-.--%	-

06-11	Goldman Sachs Adjusts Price Target on Aptiv to $82 From $75, Maintains Buy Rating	MT
06-10	Aptiv PLC Presents at 16th Annual Wells Fargo Industrials & Materials Conference, Jun-10-2026 08:45 AM

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	12,462	-	-
Change	-	-43.45%	0.57%	-43.99%	15.66%	-24.2%	-	-
Enterprise Value (EV) ¹	45,549	30,194	29,951	20,994	22,138	16,642	15,922	15,009
Change	-	-33.71%	-0.8%	-29.91%	5.45%	-24.83%	-4.33%	-5.73%
P/E	85x	47.5x	8.64x	8.69x	101x	14.9x	10.8x	8.84x
PBR	5.36x	2.87x	2.17x	1.76x	1.79x	1.24x	1.12x	1x
PEG	-	46.08x	0x	-0.3x	-1.1x	0x	0.3x	0.4x
Capitalization / Revenue	2.86x	1.44x	1.27x	0.72x	0.81x	0.87x	0.92x	0.86x
EV / Revenue	2.92x	1.73x	1.49x	1.06x	1.09x	1.17x	1.17x	1.04x
EV / EBITDA	22.8x	13.8x	10.7x	6.78x	6.86x	6.56x	6.1x	5.36x
EV / EBIT	37x	19x	14.1x	8.87x	9x	8.6x	7.78x	6.75x
EV / FCF	74.5x	72.1x	30.3x	13x	14.5x	24.6x	12.6x	9.17x
FCF Yield	1.34%	1.39%	3.31%	7.7%	6.91%	4.06%	7.94%	10.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.94	1.96	10.39	6.96	0.75	3.951	5.442	6.661
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	15,618	17,489	20,051	19,713	20,398	14,271	13,592	14,416
EBITDA ¹	2,001	2,190	2,788	3,097	3,228	2,537	2,609	2,802
EBIT ¹	1,230	1,585	2,127	2,366	2,461	1,936	2,048	2,225
Net income ¹	527	531	2,909	1,787	165	856.6	1,136	1,321
Net Debt ¹	928	4,960	4,573	6,779	5,697	4,179	3,459	2,547
Reference price ²	164.95	93.13	89.72	60.48	76.09	58.89	58.89	58.89
Nbr of stocks (in thousands)	270,514	270,950	282,862	235,036	216,079	211,621	-	-
Announcement Date	03/02/22	02/02/23	31/01/24	06/02/25	02/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	24.14x	1.61x	12.51x	1.57%	51.53B
WEICHAI POWER CO., LTD.	18.53x	0.76x	5.63x	3.14%	36.65B
DENSO CORPORATION	12.24x	0.65x	5.42x	3.73%	32.64B
HYUNDAI MOBIS CO.,LTD	10.44x	0.64x	8.42x	1.41%	28.78B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.82x	2.36x	8.32x	4.56%	19.03B
CONTINENTAL AG	12.64x	1.1x	6.3x	4%	17.38B
MAGNA INTERNATIONAL INC.	10.46x	0.49x	4.82x	3.11%	17.31B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	38.03x	1.33x	14.6x	0.57%	16.21B
NINGBO TUOPU GROUP CO.,LTD.	33.75x	3.13x	18.62x	0.91%	15.98B
Average	19.23x	1.34x	9.40x	2.56%	26.17B
Weighted average by Cap.	18.78x	1.25x	9.15x	2.51%