As of 2024-12-13, the Intrinsic Value of Visteon Corp (VC) is
134.31 USD. This Visteon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 93.34 USD, the upside of Visteon Corp is
43.90%.
The range of the Intrinsic Value is 111.19 - 172.21 USD
134.31 USD
Intrinsic Value
Visteon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
111.19 - 172.21 |
134.31 |
43.9% |
| DCF (Growth 10y) |
140.21 - 215.33 |
168.76 |
80.8% |
| DCF (EBITDA 5y) |
90.80 - 102.39 |
96.17 |
3.0% |
| DCF (EBITDA 10y) |
117.12 - 136.61 |
126.14 |
35.1% |
| Fair Value |
468.86 - 468.86 |
468.86 |
402.32% |
| P/E |
63.12 - 199.17 |
128.84 |
38.0% |
| EV/EBITDA |
64.35 - 86.34 |
78.08 |
-16.3% |
| EPV |
76.60 - 98.51 |
87.55 |
-6.2% |
| DDM - Stable |
182.18 - 383.79 |
282.98 |
203.2% |
| DDM - Multi |
87.66 - 145.82 |
109.69 |
17.5% |
Visteon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,578.05 |
| Beta |
0.50 |
| Outstanding shares (mil) |
27.62 |
| Enterprise Value (mil) |
2,352.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.30% |
| Cost of Debt |
4.25% |
| WACC |
5.93% |