Aptiv PLC Valuation – March 2019 #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.


Downloadable PDF version of this valuation:

ModernGraham Valuation of APTV – March 2019

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 $21,484,092,414 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.29 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 135.70% Pass
6. Moderate PEmg Ratio PEmg < 20 17.36 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 5.94 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 1.29 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 3.73 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 $4.76
MG Growth Estimate 1.66%
MG Value $56.30
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $69.02
MG Value based on 0% Growth $40.46
Market Implied Growth Rate 4.43%
Current Price $82.62
% of Intrinsic Value 146.74%

Aptiv PLC does not satisfy the requirements of either the Enterprising Investor or 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 has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $4.28 in 2015 to an estimated $4.76 for 2019. This level of demonstrated earnings growth does not support the market’s implied estimate of 4.43% 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 below the price.

At the time of valuation, further research into Aptiv PLC revealed the company was trading above its Graham Number of $39.38. The company pays a dividend of $0.88 per share, for a yield of 1.1% Its PEmg (price over earnings per share – ModernGraham) was 17.36, which was below the industry average of 22.49, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-15.3.

Aptiv PLC scores quite poorly in the ModernGraham grading system, with an overall grade of D.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$15.30
Graham Number $39.38
PEmg 17.36
Current Ratio 1.29
PB Ratio 5.94
Current Dividend $0.88
Dividend Yield 1.07%
Number of Consecutive Years of Dividend Growth 0


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 12/1/2018
Total Current Assets $4,777,000,000
Total Current Liabilities $3,694,000,000
Long-Term Debt $4,038,000,000
Total Assets $12,480,000,000
Intangible Assets $3,904,000,000
Total Liabilities $8,810,000,000
Shares Outstanding (Diluted Average) 263,660,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $5.18
Dec2018 $4.02
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 $4.76
Dec2018 $4.58
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

Aptiv PLC Valuation – Initial Coverage May 2018 $APTV

Other ModernGraham posts about related companies

Paccar Inc Valuation – March 2019 #PCAR
BorgWarner Inc Valuation – February 2019 $BWA
CarMax Inc Valuation – February 2019 $KMX
Ford Motor Co Valuation – February 2019 $F
General Motors Co Valuation – February 2019 $GM
O’Reilly Automotive Inc Valuation – February 2019 $ORLY
Goodyear Tire & Rubber Co Valuation – January 2019 $GT
Genuine Parts Co Valuation – January 2019 $GPC
Autozone Inc Valuation – January 2019 $AZO
Linamar Corp Valuation – October 2018 $TSE-LNR


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.