Magna International Inc
TSX:MG

Watchlist Manager
Magna International Inc Logo
Magna International Inc
TSX:MG
Watchlist
Price: 50.15 CAD 1.54% Market Closed
Market Cap: 14.2B CAD

Relative Value

The Relative Value of one MG stock under the Base Case scenario is 107.45 CAD. Compared to the current market price of 50.15 CAD, Magna International Inc is Undervalued by 53%.

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.

MG Relative Value
Base Case
107.45 CAD
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
75
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
Forward
0.3
vs History
90
vs Industry
54
Median 3Y
13.8
Median 5Y
13.8
Industry
17.3
Forward
7.3
vs History
92
vs Industry
68
Median 3Y
5.4
Median 5Y
6
Industry
9.9
vs History
26
vs Industry
39
Median 3Y
11
Median 5Y
9.4
Industry
18
vs History
95
vs Industry
56
Median 3Y
1.3
Median 5Y
1.4
Industry
1.4
vs History
92
vs Industry
75
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1
Forward
0.3
vs History
92
vs Industry
64
Median 3Y
3.4
Median 5Y
3.8
Industry
4.8
vs History
92
vs Industry
64
Median 3Y
5.5
Median 5Y
5.8
Industry
9.1
Forward
3.7
vs History
88
vs Industry
62
Median 3Y
9.8
Median 5Y
10.4
Industry
13.8
Forward
6.6
vs History
90
vs Industry
67
Median 3Y
6.5
Median 5Y
6.5
Industry
11.9
vs History
87
vs Industry
39
Median 3Y
25.1
Median 5Y
18.8
Industry
16.6
vs History
95
vs Industry
62
Median 3Y
0.8
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

MG Competitors Multiples
Magna International Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Magna International Inc
TSX:MG
14.1B CAD 0.2 9 3.9 7.1
JP
Denso Corp
TSE:6902
5.4T JPY 0.8 13 5.3 9.2
CN
Fuyao Glass Industry Group Co Ltd
SSE:600660
151.1B CNY 3.7 18.6 16.9 16.9
DE
Continental AG
XETRA:CON
15.2B EUR 0.4 11.8 3.9 6.8
KR
Hyundai Mobis Co Ltd
KRX:012330
23T KRW 0.4 5.4 3.5 4.6
JP
Sumitomo Electric Industries Ltd
TSE:5802
2.3T JPY 0.5 12 4.5 7.5
IE
Aptiv PLC
NYSE:APTV
14.9B USD 0.8 9.6 7.1 10.4
IN
Samvardhana Motherson International Ltd
NSE:MOTHERSON
1.1T INR 1 26.9 9.6 16.6
CN
Ningbo Tuopu Group Co Ltd
SSE:601689
81.2B CNY 3 27.8 25.3 25.3
DE
HELLA GmbH & Co KGaA
XETRA:HLE
9.7B EUR 1.2 31.1 9.4 24.1
IN
Bosch Ltd
NSE:BOSCHLTD
931.9B INR 5.2 46.2 38.7 46.2