Valuation Aptiv PLC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 12:33:54 17/12/2024 pm IST			5-day change	1st Jan Change
54.87 ^EUR	-2.02%		-.--%	-

25/08	Aptiv PLC Supports NVIDIA Corporation Jetson Orin Nano 2 with Production-Ready Physical AI Solutions	CI
25/08	Aptiv, Nvidia Collaborate on Jetson Orin Nano 2	MT

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	9,005	-	-
Change	-	-43.45%	0.57%	-43.99%	15.66%	-45.23%	-	-
Enterprise Value (EV) ¹	45,549	30,194	29,951	20,994	22,138	13,094	12,506	11,622
Change	-	-33.71%	-0.8%	-29.91%	5.45%	-40.85%	-4.49%	-7.07%
P/E	85x	47.5x	8.64x	8.69x	101x	10.3x	8.16x	6.79x
PBR	5.36x	2.87x	2.17x	1.76x	1.79x	0.99x	0.88x	0.78x
PEG	-	46.08x	0x	-0.3x	-1.1x	0x	0.3x	0.3x
Capitalization / Revenue	2.86x	1.44x	1.27x	0.72x	0.81x	0.71x	0.68x	0.65x
EV / Revenue	2.92x	1.73x	1.49x	1.06x	1.09x	1.03x	0.94x	0.84x
EV / EBITDA	22.8x	13.8x	10.7x	6.78x	6.86x	5.54x	5.02x	4.42x
EV / EBIT	37x	19x	14.1x	8.87x	9x	7.28x	6.49x	5.65x
EV / FCF	74.5x	72.1x	30.3x	13x	14.5x	21.7x	10.6x	8.4x
FCF Yield	1.34%	1.39%	3.31%	7.7%	6.91%	4.61%	9.41%	11.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.94	1.96	10.39	6.96	0.75	4.171	5.272	6.332
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	15,618	17,489	20,051	19,713	20,398	12,700	13,256	13,837
EBITDA ¹	2,001	2,190	2,788	3,097	3,228	2,366	2,490	2,627
EBIT ¹	1,230	1,585	2,127	2,366	2,461	1,800	1,928	2,059
Net income ¹	527	531	2,909	1,787	165	919.3	1,095	1,181
Net Debt ¹	928	4,960	4,573	6,779	5,697	4,089	3,501	2,617
Reference price ²	164.95	93.13	89.72	60.48	76.09	43.02	43.02	43.02
Nbr of stocks (in thousands)	2,70,514	2,70,950	2,82,862	2,35,036	2,16,079	2,07,633	-	-
Announcement Date	03/02/22	02/02/23	31/01/24	06/02/25	02/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TESLA, INC.	333.57x	12.89x	94.13x	-.--%	1,39400Cr
TOYOTA MOTOR CORPORATION	9.23x	1.24x	11.19x	3.54%	22TCr
BYD COMPANY LIMITED	15.46x	0.81x	5.55x	1.6%	10TCr
FERRARI N.V.	35.71x	9.02x	22.98x	1.08%	7.68TCr
GENERAL MOTORS COMPANY	7.54x	0.34x	2.73x	0.9%	7.06TCr
HYUNDAI MOTOR COMPANY	8.39x	1.23x	13.99x	3.13%	6TCr
FORD MOTOR COMPANY	11.96x	0.27x	3.42x	4.9%	4.9TCr
PORSCHE AG	23.51x	1.36x	7.63x	2.28%	4.68TCr
MERCEDES-BENZ GROUP AG	7.64x	0.07x	0.66x	7.61%	4.25TCr
Average	50.33x	3.03x	18.03x	2.78%	22.85TCr
Weighted average by Cap.	230.56x	9.33x	66.86x	0.94%