As of 2025-07-11, the Intrinsic Value of Aptiv PLC (APTV) is 79.67 USD. This Aptiv valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.58 USD, the upside of Aptiv PLC is 12.90%.
The range of the Intrinsic Value is 60.16 - 111.16 USD
Based on its market price of 70.58 USD and our intrinsic valuation, Aptiv PLC (APTV) is undervalued by 12.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.16 - 111.16 | 79.67 | 12.9% |
| DCF (Growth 10y) | 78.77 - 137.91 | 101.48 | 43.8% |
| DCF (EBITDA 5y) | 41.66 - 54.94 | 45.25 | -35.9% |
| DCF (EBITDA 10y) | 61.72 - 82.05 | 68.67 | -2.7% |
| Fair Value | 178.89 - 178.89 | 178.89 | 153.46% |
| P/E | 91.02 - 121.22 | 108.88 | 54.3% |
| EV/EBITDA | 38.25 - 49.48 | 41.89 | -40.6% |
| EPV | 68.02 - 98.89 | 83.46 | 18.2% |
| DDM - Stable | 51.02 - 105.94 | 78.48 | 11.2% |
| DDM - Multi | 73.38 - 123.57 | 92.52 | 31.1% |
| Market Cap (mil) | 15,367.38 |
| Beta | 0.89 |
| Outstanding shares (mil) | 217.73 |
| Enterprise Value (mil) | 22,154.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.95% |
| Cost of Debt | 4.64% |
| WACC | 7.28% |