Is Aptiv undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Aptiv PLC (APTV) is 86.84 USD. This Aptiv valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.23 USD, the upside of Aptiv PLC is 37.30%. This means that Aptiv is undervalued by 37.30%.
The range of the Intrinsic Value is 64.38 - 124.93 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.38 - 124.93 | 86.84 | 37.3% |
| DCF (Growth 10y) | 77.70 - 143.46 | 102.20 | 61.6% |
| DCF (EBITDA 5y) | 35.28 - 48.16 | 39.88 | -36.9% |
| DCF (EBITDA 10y) | 52.73 - 71.63 | 60.21 | -4.8% |
| Fair Value | 194.70 - 194.70 | 194.70 | 207.93% |
| P/E | 84.11 - 120.41 | 102.28 | 61.8% |
| EV/EBITDA | 19.64 - 34.53 | 26.24 | -58.5% |
| EPV | 64.92 - 98.95 | 81.93 | 29.6% |
| DDM - Stable | 54.77 - 120.83 | 87.80 | 38.9% |
| DDM - Multi | 69.66 - 126.67 | 90.57 | 43.2% |
| Market Cap (mil) | 14,508.12 |
| Beta | 0.86 |
| Outstanding shares (mil) | 229.45 |
| Enterprise Value (mil) | 21,287.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.88% |
| Cost of Debt | 4.64% |
| WACC | 7.14% |