Company Valuation: Aptiv PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 44,621 25,234 25,378 14,215 16,441 9,206 - -
Change - -43.45% 0.57% -43.99% 15.66% -44% - -
Enterprise Value (EV) 1 45,549 30,194 29,951 20,994 22,138 13,287 12,876 12,296
Change - -33.71% -0.8% -29.91% 5.45% -39.98% -3.09% -4.5%
P/E 85x 47.5x 8.64x 8.69x 101x 10.7x 8.73x 7.33x
PBR 5.36x 2.87x 2.17x 1.76x 1.79x 1.01x 0.91x 0.81x
PEG - 46.08x 0x -0.3x -1.1x 0x 0.4x 0.4x
Capitalization / Revenue 2.86x 1.44x 1.27x 0.72x 0.81x 0.72x 0.7x 0.67x
EV / Revenue 2.92x 1.73x 1.49x 1.06x 1.09x 1.05x 0.97x 0.89x
EV / EBITDA 22.8x 13.8x 10.7x 6.78x 6.86x 5.66x 5.2x 4.7x
EV / EBIT 37x 19x 14.1x 8.87x 9x 7.44x 6.74x 6x
EV / FCF 74.5x 72.1x 30.3x 13x 14.5x 22.3x 11.7x 9.61x
FCF Yield 1.34% 1.39% 3.31% 7.7% 6.91% 4.49% 8.52% 10.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.94 1.96 10.39 6.96 0.75 4.104 5.017 5.979
Distribution rate - - - - - - - -
Net sales 1 15,618 17,489 20,051 19,713 20,398 12,705 13,221 13,795
EBITDA 1 2,001 2,190 2,788 3,097 3,228 2,347 2,474 2,616
EBIT 1 1,230 1,585 2,127 2,366 2,461 1,786 1,911 2,050
Net income 1 527 531 2,909 1,787 165 895.1 1,056 995.7
Net Debt 1 928 4,960 4,573 6,779 5,697 4,080 3,670 3,090
Reference price 2 164.95 93.13 89.72 60.48 76.09 43.81 43.81 43.81
Nbr of stocks (in thousands) 270,514 270,950 282,862 235,036 216,079 207,633 - -
Announcement Date 03/02/22 02/02/23 31/01/24 06/02/25 02/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
375.93x14.03x103.03x-.--% 1,528B
9.85x1.27x11.57x3.3% 231B
14.4x0.79x5.27x1.78% 98.68B
35.88x9.07x23.12x1.09% 76.36B
7.32x0.32x2.56x0.95% 64.2B
7.63x1.21x13.93x3.54% 54.62B
10.49x0.27x3.32x5.06% 47.45B
11.67x0.68x9.28x3.95% 44.43B
22.38x1.3x7.28x2.41% 43.92B
Average 55.06x 3.21x 19.93x 2.45% 243.09B
Weighted average by Cap. 266.74x 10.37x 75.03x 0.82%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Aptiv PLC

Historical PBR trend

Valuation ratios - PBR - Aptiv PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Aptiv PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Aptiv PLC


Year-on-year evolution of the Yield

Valuation ratios - Yield - Aptiv PLC