NYSE: ADNT - Adient plc

Yield per half year: -31.9%
Dividend yield: 0.00%
Sector: Consumer Discretionary

Current price
16.66 $
Average price
10.83 $ -35%
Price based on EPS
15.14 $ -9.1%
Discount price Net Income
6.51 $ -60.91%
0/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 15.14 $
Current price = 16.66 $ (difference = -9.1%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 185.17 $
Current price = 16.66 $ (difference = +1 011.49%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 77.96 $
Current price = 16.66 $ (difference = +367.92%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe