Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
185.94 USD321.77 USD434.53 USD
-81.7%
321.77 USDCurrent price is 81.7% below the base model value.
A
Consumer CyclicalAuto PartsSwitzerland
APTV.US · Aptiv PLC
NYQ · US · USD
Latest price58.88 USD
30D+18.5%
Vs. base value-28.4%
Research summary
APTV.US latest organized financial period shows revenue grew +3.47% YoY and net income declined -90.77% YoY. Current price is about 58.88 USD, while the model base case is about 82.28 USD; the current price sits -28.4% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue20B USD
Net income165M USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price58.88 USD
Base value82.28 USD
Vs. base-28.4%
Price date2026/04/28
85.32 USD82.28 USD93.34 USD
-28.43%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
93.21 USD87.12 USD109.24 USD
-32.41%
87.12 USDCurrent price is 32.4% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-6.4%
Current price implies roughly -6.4% annualized FCF growth.
-6.4%Current price implies roughly -6.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
77.43 USD77.43 USD77.43 USD
-23.95%
77.43 USDCurrent price is 24% below the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 20B USD | 165M USD | 2B USD | 0.75 |
| 2024/12/30 | Annual | 20B USD | 2B USD | 2B USD | 6.96 |
| 2023/12/30 | Annual | 20B USD | 3B USD | 990M USD | 10.39 |
| 2022/12/30 | Annual | 17B USD | 594M USD | 419M USD | 1.96 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement