Autoliv, Inc. (ALV)
Auto - Parts · Consumer Cyclical · $9.6B
Intrinsic Value (Consensus)
$214.26
Current Price
$128.53
Margin of Safety
+66.7%
66.7% Below Intrinsic Value
Value: $214
Price: $129
Valuation Model Estimates
Current Price: $128.53
DCF (Discounted Cash Flow)
$411.55
Graham Number
$86.01
Earnings Power Value
$92.72
Relative Value (P/E)
$191.00
Dividend Discount Model
$290.00
Consensus Value
$214.26
Model Assumptions
Discount Rate
10.3%
Growth Rate
18.8%
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%.
Key Financials
- EPS (TTM)
- $9.55
- EPS (Forward)
- $11.34
- Book Value
- $34.43
- P/E Ratio
- 20.0
- Forward P/E
- 16.8
- PEG Ratio
- —
- ROE
- 28.6%
- Debt/Equity
- 52%
- Revenue Growth
- 4.1%
- Earnings Growth
- 18.8%
- Dividend Yield
- 0.5%
- Beta
- 1.35
Data last updated: 2026-06-12
Source: Yahoo Finance