APTV · Aptiv PLC
$60.322026-07-21Sector: Consumer Cyclical; Industry: Auto - Parts; Sub-Industry: Automotive Parts & Equipment
Intrinsic Value Range Comparison · Mulya.ai
Bull
$250
+314.8% vs market
Base · active
$76
+25.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($66 · $250) Analysts Range ($71 · $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 |
|---|
| 2024.Q1 | $20.1B | — | 8.2% | 0.0% | $4.4B | −$27MM | $4.4B | 12.6% | — | 26.5% | $16.5B | $13.74 | — |
| 2024.Q4 | $20.1B | 0.0% | 8.2% | 11.0% | $1.5B | $182MM | $1.7B | 10.9% | — | 9.1% | $15.7B | $13.74 | — |
| 2025.Q1 | $19.7B | -1.7% | 10.5% | 24.2% | $1.6B | $257MM | $1.8B | 10.1% | — | 9.9% | $15.9B | $8.36 | — |
| 2025.Q4 | $19.7B | 0.0% | 10.5% | 45.0% | $1.1B | $140MM | $1.3B | 9.9% | — | 7.3% | $15.0B | $8.36 | — |
| 2026.Q1 | $20.7B | 4.8% | 5.5% | 45.0% | $629MM | −$166MM | $463MM | 9.3% | — | 4.1% | $15.4B | $1.71 | 11.3 |
| italics below = DCF projection · 10yr Rev CAGR: 0% |
| 2027.Q1 | $14.0B | +-32.5% | 5.5% | 42.5% | $444MM | $0MM | $444MM | 9.5% | $406MM | 2.9% | $15.4B | $2.08 | 29.0 |
| 2028.Q1 | $13.8B | +-0.9% | 7.1% | 40.0% | $586MM | $0MM | $586MM | 9.4% | $489MM | 3.8% | $15.4B | $2.74 | 22.0 |
| 2029.Q1 | $14.7B | +6.7% | 8.6% | 37.5% | $791MM | −$4MM | $788MM | 9.3% | $602MM | 5.1% | $15.4B | $3.70 | 16.3 |
| 2030.Q1 | $15.8B | +6.9% | 10.1% | 35.0% | $1.0B | −$5MM | $1.0B | 9.2% | $722MM | 6.7% | $15.4B | $4.85 | 12.4 |
| 2031.Q1 | $16.6B | +5.2% | 13.2% | 32.5% | $1.5B | −$5MM | $1.5B | 9.1% | $943MM | 9.6% | $15.4B | $6.90 | 8.7 |
|
| Term. Yr+ | $21.5B | 4.1% | 13.2% | 20.0% | $2.3B | −$711MM | $1.6B | 8.6% | $14.5B | 13.1% | — | — | — |
Active scenario IV: $76 (+25.2% vs market)