APTV · Intrinsic value
Is Aptiv PLC (APTV) overvalued or undervalued?
Aptiv PLC (APTV) trades at the delayed market price of $44.44 a share. That price already implies revenue growth of 0.3% a year for 5 years. TickerWorth's fair value is $107.02 a share (58% below fair value), as of Oct 19, 2026. It is a model estimate, and every input behind it is sourced below.
Model by Miraaj Patel · generated from SEC filings and market data · Updated Oct 19, 2026 · How these pages are made
Is APTV undervalued?
- Fair value
- $107.02
- Market price
- $44.44
- Upside to fair value
- +140.8%
- Verdict
- 58% below fair value
Reverse DCF: Today's price implies revenue growth of 0.3% a year for 5 years; our model assumes 3.8% a year on average over the same horizon.
What is APTV's TickerWorth Score?
Middle of the pack — real strengths and real weaknesses
Compared with Consumer Cyclical companies in US
Its strongest point: trades below our estimate of what it's worth. Its weakest: profitability is weak.
- Value · 75 of 100
Cheaper than 75% of Consumer Cyclical companies in US
- Price vs worth · 100 of 100
- Quality · 27 of 100
More profitable than 27% of Consumer Cyclical companies in US
- Financial health · 60 of 100
Financially stronger than 60% of Consumer Cyclical companies in US
- Growth · 46 of 100
Growing faster than 46% of Consumer Cyclical companies in US
- Momentum · 6 of 100
Outperformed 6% of Consumer Cyclical companies in US over the past year
Confidence: Medium confidence · Scored
Get the Undervalued Company of the Week.
APTV DCF valuation: where the gap comes from
At a recent price of $44.44, Aptiv PLC (APTV) trades 58% below TickerWorth's blended fair value of $107.02 per share — a discounted-cash-flow model cross-checked against peer multiples and asset value — meaning the market currently prices APTV undervalued vs our estimate of what the business is intrinsically worth. Our fair value sits above the market, an implied +140.8% move to close the gap if the business performs in line with our assumptions. This is an educational model, not a price target or a recommendation — the value moves with the inputs, which you can test yourself using the WACC slider below.
Read the full reasoning
One of the lenses behind that blended figure is a discounted-cash-flow model, which on its own values APTV at about $54.44 per share. The rest of this page walks through that DCF — its assumptions, reverse-DCF and discount-rate sensitivity — because it is the auditable anchor of the blend.
The valuation discounts Aptiv PLC's projected free cash flows at a weighted-average cost of capital (WACC) of 9.3%, with a long-run terminal growth rate of 2.5%. About 75% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 0.3% annual revenue growth for APTV. Our base case instead compounds to about 3.8% a year over the same forecast, so the market is pricing in slower growth than our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, APTV's modeled DCF value ranges from about $34.16 to $98.09 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Aptiv PLC would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of APTV's intrinsic value. Figures update as new filings and prices come in.
Every input behind APTV's DCF
| Input | Value |
|---|---|
| Base-year revenueAPTIV PLC FY2025 10-K (accession 0001521332-26-000009): us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax, FY2025 full year. | $20,398,000,000 |
| Base EBIT marginAPTIV PLC FY2025 10-K (accession 0001521332-26-000009): us-gaap:OperatingIncomeLoss 1,184,000,000 / revenue 20,398,000,000 = 5.80%, FY2025. | 5.8% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 4% → 4% → 4% → 4% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.1% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 1.36 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesAPTIV PLC FY2025 10-K (accession 0001521332-26-000009): WeightedAverageNumberOfDilutedSharesOutstanding = 220,750,000 shares, FY2025. | 221M |
| Market priceDelayed quote · as of 2026-10-19 13:54 UTC | $44.44 |
Change APTV's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Aptiv PLC do?
What does it do?
Aptiv PLC, an industrial technology company, provides hardware and software solutions to support automotive and other industries in North America, Europe, the Middle East, Africa, the Asia Pacific, and South America. It operates through three segments: Advanced Safety and User Experience, Engineered Components, and Electrical Distribution Systems. It operates in the Auto Parts industry (Consumer Cyclical sector), headquartered in Switzerland. The company employs roughly 140,000 people.
How does it make money?
The business turns $20.5B in annual revenue into profit. Out of every $100 of sales, about $13 is left as operating profit (operating margin of 12.7%), after a 19% gross margin on the products/services it sells. After all costs, taxes and interest, 1.1% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks mixed: carries modest debt (0.6× equity), comfortably covers its short-term bills (2.0× current ratio), and is currently profitable.
APTV insider trading
We have no recent SEC Form 4 insider filings on file for Aptiv PLC. Form 4 covers US-listed companies only.
Common questions
What is APTV's intrinsic value?
TickerWorth's blended fair value for Aptiv PLC (APTV) is $107.02 per share, versus a market price of $44.44 (58% below fair value).
Is APTV overvalued or undervalued?
On our blended fair value APTV looks undervalued vs fair value at $44.44. This is an educational estimate, not advice.
What discount rate is used for APTV?
A WACC of 9.3% and a terminal growth rate of 2.5%.
Is Aptiv stock undervalued?
TickerWorth's fair value for Aptiv PLC (APTV) is $107.02 against a market price of $44.44. Our read: 58% below fair value. This is a model estimate, not investment advice.
Aptiv (APTV) DCF valuation and fair value
Our fair value for Aptiv PLC (APTV) is $107.02, built on a 9.3% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Aptiv stock?
Today's price implies revenue growth of 0.3% a year for 5 years; our model assumes 3.8% a year on average over the same horizon. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of $44.44. A model estimate, not investment advice.
Aptiv (APTV) insider trading
We have no recent SEC Form 4 insider filings on file for Aptiv PLC (APTV). Form 4 covers US-listed companies only.
More stocks below our fair value
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.