Aptiv PLC Valuation – Initial Coverage May 2018 $APTV

Company Profile (excerpt from Reuters): Aptiv PLC, formerly Delphi Automotive PLC, incorporated on May 19, 2011, is a global technology company serving the automotive sector. The Company designs and manufactures vehicle components, and provides electrical and electronic and active safety technology solutions to the global automotive and commercial vehicle markets. The Company’s segments include Electrical/Electronic Architecture, and Electronics & Safety. The Company is a vehicle component manufacturer and its customers include automotive original equipment manufacturers (OEMs). As of December 31, 2016, the Company operated 126 manufacturing facilities and 15 technical centers.

APTV Chart

APTV data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of APTV – May 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $25,762,129,642 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.60 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 448.90% Pass
6. Moderate PEmg Ratio PEmg < 20 19.63 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 7.07 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.60 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.88 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $5.00
MG Growth Estimate 6.07%
MG Value $103.26
Opinion Fairly Valued
MG Grade C
MG Value based on 3% Growth $72.51
MG Value based on 0% Growth $42.51
Market Implied Growth Rate 5.56%
Current Price $98.14
% of Intrinsic Value 95.05%

Aptiv PLC is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability over the last ten years, and the poor dividend history, and the high PB ratio. The Enterprising Investor is only concerned with the level of debt relative to the net current assets. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $3.56 in 2014 to an estimated $5 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 5.56% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value within a margin of safety relative to the price.

At the time of valuation, further research into Aptiv PLC revealed the company was trading above its Graham Number of $38.4. The company pays a dividend of $1.16 per share, for a yield of 1.2% Its PEmg (price over earnings per share – ModernGraham) was 19.63, which was above the industry average of 17.22. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-11.02.

Aptiv PLC receives an average overall rating in the ModernGraham grading system, scoring a C.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$11.02
Graham Number $38.40
PEmg 19.63
Current Ratio 1.60
PB Ratio 7.07
Current Dividend $1.16
Dividend Yield 1.18%
Number of Consecutive Years of Dividend Growth 2

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2018
Total Current Assets $5,926,000,000
Total Current Liabilities $3,708,000,000
Long-Term Debt $4,163,000,000
Total Assets $12,560,000,000
Intangible Assets $3,184,000,000
Total Liabilities $8,862,000,000
Shares Outstanding (Diluted Average) 266,440,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $5.28
Dec2017 $5.06
Dec2016 $4.59
Dec2015 $5.06
Dec2014 $4.48
Dec2013 $3.89
Dec2012 $3.33
Dec2011 $2.72

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $5.00
Dec2017 $4.78
Dec2016 $4.52
Dec2015 $4.28
Dec2014 $3.56
Dec2013 $2.73
Dec2012 $1.84
Dec2011 $0.91

Recommended Reading:

Other ModernGraham posts about the company

None. This is the first time ModernGraham has covered the company.

Other ModernGraham posts about related companies

BorgWarner Inc Valuation – April 2018 $BWA
CarMax Inc Valuation – April 2018 $KMX
Ford Motor Company Valuation – April 2018 $F
General Motors Co Valuation – April 2018 $GM
O’Reilly Automotive Inc Valuation – April 2018 $ORLY
Goodyear Tire & Rubber Co Valuation – March 2018 $GT
Genuine Parts Co Valuation – March 2018 $GPC
AutoZone Inc Valuation – February 2018 $AZO
Thor Industries Inc Valuation – Initial Coverage $THO
Titan International Inc Valuation – Initial Coverage $TWI


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.