ADNT - NYSE

Adient plc

Adient plc

ADNTยทNYSE

$22.42

-1.6%
Consumer CyclicalAuto - Parts

Adient plc designs, develops, manufactures, and markets a range of seating systems and components for passenger cars, commercial vehicles, and light trucks. The company's seating solutions include frames, mechanisms, foams, head restraints, armrests, and trim covers. It serves automotive original equipment manufacturers in the Americas, including North America and South America; Europe, Middle East, and Africa; and Asia Pacific. The company was incorporated in 2016 and is based in Dublin, Ireland.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.76B
EPS-3.3900
P/E Ratio-6.61
Earnings Date08/05/2026
Adient plc

Adient plc Fair Value Envelope

ADNT ยท NYSE

Our analysis suggests that ADNT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $22.42, this represents a potential HIDDEN relative to our calculated worth for Adient plc.

HIDDEN
Intrinsic Value
Current Price: $22.42

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$986.7M
+ Cash & Equivalents$958.0M
Firm Value$1.9B
- Debt$2.4B
Equity Value-$452.3M
/ Shares Outstanding78,413,387B
DCF Value-$6
OVERVALUED BY 126%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$330.7M
$243.5M
$179.3M
$132.1M
$97.3M
$71.6M
$52.8M
$38.9M
$28.6M
$21.1M
Maintenance CapEx
-$36.1M
-$26.6M
-$19.6M
-$14.4M
-$10.6M
-$7.8M
-$5.8M
-$4.2M
-$3.1M
-$2.3M
Owner Earnings
$294.6M
$217.0M
$159.8M
$117.7M
$86.7M
$63.8M
$47.0M
$34.6M
$25.5M
$18.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$272.8M
$186.0M
$126.8M
$86.5M
$59.0M
$40.2M
$27.4M
$18.7M
$12.8M
$8.7M
Terminal Value represents 15.0% of Enterprise Value

Related Guides

Blog Categories

Continue your ADNT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.