APTV · Aptiv PLC
$60.992026-05-17Sector: Consumer Cyclical; Industry: Auto - Parts; Sub-Industry: Automotive Parts & Equipment
Intrinsic Value Range Comparison · Mulya.ai
Bull
$140
+129.3% vs market
Base · active
$102
+66.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($96 · $140) Analysts Range ($84 · $110) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $15.6B | — | 8.2% | 14.2% | $1.1B | −$316MM | $777MM | 10.4% | — | 11.7% | $9.4B | $2.67 | — |
| 2022.Q4 | $17.5B | 12.0% | 7.8% | 17.0% | $1.1B | −$4.8B | −$3.7B | 10.5% | — | 9.7% | $13.9B | $2.69 | — |
| 2023.Q4 | $20.1B | 14.6% | 8.2% | 0.0% | $4.7B | −$224MM | $4.5B | 16.2% | — | 31.3% | $16.2B | $13.31 | — |
| 2024.Q4 | $19.7B | -1.7% | 10.5% | 11.0% | $1.8B | $182MM | $2.0B | 10.9% | — | 11.5% | $15.7B | $8.10 | — |
| 2025.Q4 | $20.4B | 3.5% | 5.8% | 45.0% | $651MM | $140MM | $791MM | 9.9% | — | 4.2% | $15.0B | $0.75 | 11.4 |
| italics below = DCF projection · 10yr Rev CAGR: 4.8% |
| 2026.Q4 | $21.5B | +5.3% | 5.8% | 42.5% | $716MM | −$806MM | −$89MM | 10.1% | −$81MM | 4.6% | $15.9B | $3.25 | 18.8 |
| 2027.Q4 | $22.5B | +4.9% | 7.3% | 40.0% | $984MM | −$808MM | $176MM | 10.0% | $145MM | 6.0% | $16.7B | $4.46 | 13.7 |
| 2028.Q4 | $23.6B | +4.8% | 8.8% | 37.5% | $1.3B | −$846MM | $446MM | 9.8% | $335MM | 7.6% | $17.5B | $5.85 | 10.4 |
| 2029.Q4 | $24.9B | +5.5% | 10.2% | 35.0% | $1.7B | −$1.0B | $623MM | 9.7% | $427MM | 9.2% | $18.5B | $7.50 | 8.1 |
| 2030.Q4 | $26.2B | +5.0% | 13.2% | 32.5% | $2.3B | −$1.0B | $1.3B | 9.5% | $826MM | 12.2% | $19.6B | $10.54 | 5.8 |
|
| Term. Yr+ | $33.9B | 4.1% | 13.2% | 20.0% | $3.6B | −$1.1B | $2.5B | 8.6% | $22.1B | 13.1% | — | — | — |
Active scenario IV: $102 (+66.7% vs market)