Adient plc (ADNT)
Auto - Parts · Consumer Cyclical · $1.6B
Intrinsic Value (Consensus)
$8.19
Current Price
$20.59
Margin of Safety
-60.2%
60.2% Above Intrinsic Value
Value: $8
Price: $21
Valuation Model Estimates
Current Price: $20.59
DCF (Discounted Cash Flow)
$5.06
Graham Number
Not applicable
—
Earnings Power Value
$5.21
Relative Value (P/E)
$14.31
Dividend Discount Model
Not applicable
—
Consensus Value
$8.19
Model Assumptions
Discount Rate
0.0%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
F
22
Profitability
10/25
Strength
8/25
Valuation
0/25
Growth
4/25
Key Financials
- EPS (TTM)
- $0.72
- EPS (Forward)
- $0.73
- Book Value
- —
- P/E Ratio
- —
- Forward P/E
- —
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.0%
- Beta
- 1.57
Similar Stocks (Consumer Cyclical)
ANFAbercrombie & Fitch ...
$437.46+300%
BYDBoyd Gaming Corporat...
$261.67+208.9%
ABGAsbury Automotive Gr...
$464.16+135.5%
BBWIBath & Body Works, I...
$42.33+105.8%
BBWBuild-A-Bear Worksho...
$57.30+77%
Data last updated: 2026-06-23
Source: Yahoo Finance