As of 2025-05-15, the Intrinsic Value of Visteon Corp (VC) is 127.45 USD. This Visteon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.15 USD, the upside of Visteon Corp is 46.20%.
The range of the Intrinsic Value is 104.20 - 168.27 USD
Based on its market price of 87.15 USD and our intrinsic valuation, Visteon Corp (VC) is undervalued by 46.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.20 - 168.27 | 127.45 | 46.2% |
| DCF (Growth 10y) | 117.84 - 189.24 | 143.85 | 65.1% |
| DCF (EBITDA 5y) | 92.19 - 105.47 | 97.82 | 12.2% |
| DCF (EBITDA 10y) | 111.41 - 136.03 | 122.14 | 40.2% |
| Fair Value | 272.38 - 272.38 | 272.38 | 212.54% |
| P/E | 84.52 - 123.77 | 101.12 | 16.0% |
| EV/EBITDA | 80.36 - 92.94 | 87.83 | 0.8% |
| EPV | 91.46 - 128.30 | 109.88 | 26.1% |
| DDM - Stable | 79.20 - 179.33 | 129.26 | 48.3% |
| DDM - Multi | 64.92 - 120.47 | 84.97 | -2.5% |
| Market Cap (mil) | 2,375.71 |
| Beta | 0.53 |
| Outstanding shares (mil) | 27.26 |
| Enterprise Value (mil) | 2,035.71 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.05% |
| Cost of Debt | 4.25% |
| WACC | 7.45% |