VISTEON CORP (VC)
Motor Vehicle Parts & Accessories · Industrials · $3.9B
Intrinsic Value (Consensus)
$118.07
Current Price
$145.60
Margin of Safety
-18.9%
18.9% Above Intrinsic Value
Value: $118
Price: $146
Valuation Model Estimates
Current Price: $145.60
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance