VISTEON CORP (VC)
Motor Vehicle Parts & Accessories · Industrials · $3.0B
Intrinsic Value (Consensus)
$118.07
Current Price
$112.14
Margin of Safety
+5.3%
5.3% Below Intrinsic Value
Value: $118
Price: $112
Valuation Model Estimates
Current Price: $112.14
DCF (Discounted Cash Flow)
$157.94
Graham Number
$98.08
Earnings Power Value
$70.68
Relative Value (P/E)
$145.60
Dividend Discount Model
$7.08
Consensus Value
$118.07
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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
C
61
Profitability
18/25
Strength
24/25
Valuation
15/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
High free cash flow yield (9.0%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $7.28
- EPS (Forward)
- $7.64
- Book Value
- $58.73
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 12.8%
- Debt/Equity
- 18%
- Revenue Growth
- -2.5%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance