As of 2024-12-15, the Intrinsic Value of Adient PLC (ADNT) is
24.96 USD. This Adient valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.96 USD, the upside of Adient PLC is
31.70%.
The range of the Intrinsic Value is 14.41 - 48.05 USD
24.96 USD
Intrinsic Value
Adient Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.41 - 48.05 |
24.96 |
31.7% |
| DCF (Growth 10y) |
18.42 - 51.54 |
28.89 |
52.4% |
| DCF (EBITDA 5y) |
9.26 - 14.24 |
11.10 |
-41.5% |
| DCF (EBITDA 10y) |
14.01 - 20.69 |
16.67 |
-12.1% |
| Fair Value |
5.30 - 5.30 |
5.30 |
-72.03% |
| P/E |
1.95 - 16.96 |
8.81 |
-53.5% |
| EV/EBITDA |
8.65 - 24.68 |
16.48 |
-13.1% |
| EPV |
41.67 - 57.55 |
49.61 |
161.6% |
| DDM - Stable |
1.22 - 3.31 |
2.27 |
-88.0% |
| DDM - Multi |
8.04 - 18.06 |
11.25 |
-40.7% |
Adient Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,609.14 |
| Beta |
1.08 |
| Outstanding shares (mil) |
84.87 |
| Enterprise Value (mil) |
3,069.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.96% |
| Cost of Debt |
5.00% |
| WACC |
6.85% |