Valuation models
price $43.93 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused82.07 – 162.25111.1160% undervaluedDCF · Perpetuity growth · 10y91.25 – 174.32121.4464% undervaluedDCF · EBITDA exit · 5y161.56 – 178.95170.0274% undervaluedDCF · EBITDA exit · 10y156.73 – 189.42172.2875% undervaluedP/E · peers9.86 – 26.1110.21330% overvaluedP/E · own history29.56 – 182.55148.6670% undervaluedPEG—142.6169% undervaluedEV/EBITDA · peers67.12 – 94.5587.1550% undervaluedEV/Revenue · peers12.47 – 157.9641.715% overvaluedEarnings power value12.53 – 36.4221.77102% overvaluedWall St. consensus target—60.5027% belowCost of capital (WACC)—6.62%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
111.11
Aptiv closed at $43.93 — undervalued by 60% vs model.
82.07the model's range162.25
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
10.21 – 172.28
Wall St. target
60.50 27% below
Below model, 1y
14 of 30 days
How it is valued
Valued asCyclical
Low/slowing growth (~1% recent)Thin margins (0.8% net margin)Highly cyclical earningsStrong FCF yield (16.8%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.