Aptiv PLC (APTV)
Motor Vehicle Parts & Accessories
Latest Price
$45.54
TTM P/E
43.37
Normalized P/E
10.13
Div Yield
--
Book Value
41.37
P/B Ratio
1.10
Valuation metrics
adjust assumptions →EPS: $0.75
Book value / share: $43.28
Formula: √(22.5 × EPS × BVPS)
Graham Number
$27.02
41% downside
Norm. op. income: $1.3B (median of 7yr)
Tax rate: 11%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$25.48
44% downside
Base FCF: $990M (median of recent 5yr)
Growth: -4%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$15.05
67% downside
EPS: $0.75
Target P/E: 10×
Formula: EPS × P/E
P/E Fair Value
$7.50
84% downside