APTV
Aptiv PLC
Price:  
70.58 
USD
Volume:  
2,978,748.00
Ireland | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Aptiv Intrinsic Value

12.90 %
Upside

What is the intrinsic value of Aptiv?

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

Is Aptiv undervalued or overvalued?

Based on its market price of 70.58 USD and our intrinsic valuation, Aptiv PLC (APTV) is undervalued by 12.90%.

70.58 USD
Stock Price
79.67 USD
Intrinsic Value
Intrinsic Value Details

Aptiv Intrinsic Value - Valuation Summary

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%

Aptiv Intrinsic Value - Key Valuation Metrics

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%