Relative Value

The Relative Value of one 18I stock under the Base Case scenario is hidden EUR. Compared to the current market price of 16.3 EUR, Adient PLC is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

18I Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
93
Median 3Y
0.2
Median 5Y
0.2
Industry
1
Forward
0.1
vs History
vs Industry
44
Median 3Y
15.3
Median 5Y
3.9
Industry
20.2
Forward
9.2
vs History
73
vs Industry
74
Median 3Y
4.1
Median 5Y
4.6
Industry
10.2
vs History
38
vs Industry
47
Median 3Y
9.3
Median 5Y
7.1
Industry
19.2
vs History
82
vs Industry
67
Median 3Y
1.1
Median 5Y
1.5
Industry
1.6
vs History
90
vs Industry
85
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.2
vs History
92
vs Industry
57
Median 3Y
3.9
Median 5Y
5.3
Industry
5.3
vs History
92
vs Industry
64
Median 3Y
4.8
Median 5Y
6.6
Industry
10.3
Forward
3.4
vs History
95
vs Industry
62
Median 3Y
8.3
Median 5Y
10.9
Industry
15.5
Forward
5.7
vs History
61
vs Industry
61
Median 3Y
6.7
Median 5Y
7.1
Industry
11.8
vs History
19
vs Industry
42
Median 3Y
12.1
Median 5Y
11.3
Industry
17.5
vs History
7
vs Industry
46
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

18I Competitors Multiples
Adient PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IE
Adient PLC
F:18I
1.5B EUR 0.1 -5.5 3.6 6.1
JP
Furukawa Battery Co Ltd
TSE:6937
32.8T JPY 386.6 11 472.7 3 484.5 5 363
JP
Denso Corp
TSE:6902
5.7T JPY 0.8 15.9 6.1 10.8
JP
Sumitomo Electric Industries Ltd
TSE:5802
5.2T JPY 1.1 23 9.4 15
KR
Hyundai Mobis Co Ltd
KRX:012330
35.2T KRW 0.6 8.3 5.9 7.8
CN
Fuyao Glass Industry Group Co Ltd
SSE:600660
168.4B CNY 3.8 18.1 18.2 18.2
CN
Ningbo Tuopu Group Co Ltd
SSE:601689
130B CNY 4.6 47.5 42.6 42.6
IE
Aptiv PLC
NYSE:APTV
17.8B USD 0.9 60.3 7.7 11.3
CA
Magna International Inc
TSX:MG
22B CAD 0.4 15.3 5.5 10
DE
Continental AG
XETRA:CON
13.6B EUR 0.5 55.1 6.3 18.9
JP
Aisin Corp
TSE:7259
2.2T JPY 0.4 12.9 4.5 9.5