image
Consumer Cyclical - Auto - Parts - NYSE - CA
$ 33.21
-0.21 %
$ 9.36 B
Market Cap
8.28
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one MGA stock under the worst case scenario is HIDDEN Compared to the current market price of 33.2 USD, Magna International Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one MGA stock under the base case scenario is HIDDEN Compared to the current market price of 33.2 USD, Magna International Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one MGA stock under the best case scenario is HIDDEN Compared to the current market price of 33.2 USD, Magna International Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MGA

image
$46.0$46.0$44.0$44.0$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
42.8 B REVENUE
0.09%
2.12 B OPERATING INCOME
3.83%
961 M NET INCOME
-25.31%
3.46 B OPERATING CASH FLOW
9.86%
-2.47 B INVESTING CASH FLOW
45.20%
-942 M FINANCING CASH FLOW
-70.42%
10.1 B REVENUE
-5.26%
308 M OPERATING INCOME
-50.00%
153 M NET INCOME
-22.44%
77 M OPERATING CASH FLOW
-95.80%
-395 M INVESTING CASH FLOW
54.55%
131 M FINANCING CASH FLOW
115.96%
Balance Sheet Magna International Inc.
image
Current Assets 13.1 B
Cash & Short-Term Investments 1.25 B
Receivables 7.37 B
Other Current Assets 4.49 B
Non-Current Assets 17.9 B
Long-Term Investments 1.04 B
PP&E 11.5 B
Other Non-Current Assets 5.35 B
4.02 %23.76 %14.48 %3.37 %37.14 %17.25 %Total Assets$31.0b
Current Liabilities 12.1 B
Accounts Payable 7.19 B
Short-Term Debt 1.27 B
Other Current Liabilities 3.64 B
Non-Current Liabilities 7 B
Long-Term Debt 5.8 B
Other Non-Current Liabilities 1.21 B
37.64 %6.66 %19.03 %30.35 %6.31 %Total Liabilities$19.1b
EFFICIENCY
Earnings Waterfall Magna International Inc.
image
Revenue 42.8 B
Cost Of Revenue 37 B
Gross Profit 5.8 B
Operating Expenses 3.68 B
Operating Income 2.12 B
Other Expenses 1.16 B
Net Income 961 M
45b45b40b40b35b35b30b30b25b25b20b20b15b15b10b10b5b5b0043b(37b)6b(4b)2b(1b)961mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
13.54% GROSS MARGIN
13.54%
4.94% OPERATING MARGIN
4.94%
2.24% NET MARGIN
2.24%
8.34% ROE
8.34%
3.09% ROA
3.09%
7.44% ROIC
7.44%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Magna International Inc.
image
3b3b3b3b2b2b2b2b1b1b500m500m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 961 M
Depreciation & Amortization 1.84 B
Capital Expenditures -2.18 B
Stock-Based Compensation 0
Change in Working Capital 648 M
Others 501 M
Free Cash Flow 1.46 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Magna International Inc.
image
Wall Street analysts predict an average 1-year price target for MGA of $45.2 , with forecasts ranging from a low of $37 to a high of $55 .
MGA Lowest Price Target Wall Street Target
37 USD 11.41%
MGA Average Price Target Wall Street Target
45.2 USD 36.25%
MGA Highest Price Target Wall Street Target
55 USD 65.61%
Price
Max Price Target
Min Price Target
Average Price Target
555550504545404035353030Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
1.40% DIVIDEND YIELD
0.485 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.0002.0001.8001.8001.6001.6001.4001.4001.2001.2001.0001.0000.8000.8000.6000.6000.4000.4000.2000.2000.0000.0000.220.250.2750.330.3650.40.430.450.460.4750.4850.220.250.2750.330.3650.40.430.450.460.4750.4850.220.250.250.2750.330.3650.40.430.450.460.4750.220.880.251.000.2751.080.331.270.3651.430.41.570.431.690.451.780.461.830.4751.881.442015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 13
6. Ownership
Insider Ownership Magna International Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Magna International Q1: It Seems Like The Performance May Continue To Deteriorate Magna International Inc.'s Q1 revenues fell 8% y/y to $10B, beating estimates by $370M, while non-GAAP EPS missed by 8 cents. Despite revenue declines, operational improvements in Power & Vision and Complete Vehicles slightly offset overall performance, with seating systems showing the largest profitability decline. MGA faces significant tariff risks, particularly affecting the automotive sector, and management's 2025 outlook may be overly optimistic without accounting for these impacts. seekingalpha.com - 2 weeks ago
Magna Q1 Earnings Miss Expectations, 2025 Guidance Revised MGA reports mixed first-quarter results and expects 2025 revenues in the band of $40-$41.6 billion, up from the previous target of $38.6-$40.2 billion. zacks.com - 2 weeks ago
Magna International Inc. (MGA) Q1 2025 Earnings Call Transcript Magna International Inc. (NYSE:MGA ) Q1 2025 Earnings Conference Call May 2, 2025 8:00 AM ET Company Participants Louis Tonelli - Vice President, Investor Relations Swamy Kotagiri - Chief Executive Officer Patrick McCann - Executive Vice President and Chief Financial Officer Conference Call Participants John Murphy - Bank of America Tamy Chen - BMO Capital Markets Dan Levy - Barclays Doug Dutton - Evercore ISI Joe Spak - UBS Adam Jones - Morgan Stanley James Picariello - BNP Paribas Shreyas Patil - Wolfe Research Mark Delaney - Goldman Sachs Jonathan Goldman - Scotiabank Michael Glen - Raymond James Operator Hello, and welcome to the Magna International First Quarter 2025 Results Webcast. All lines have been placed on mute to prevent any background noise. seekingalpha.com - 2 weeks ago
Here's What Key Metrics Tell Us About Magna (MGA) Q1 Earnings The headline numbers for Magna (MGA) give insight into how the company performed in the quarter ended March 2025, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 2 weeks ago
Magna (MGA) Q1 Earnings Lag Estimates Magna (MGA) came out with quarterly earnings of $0.78 per share, missing the Zacks Consensus Estimate of $0.90 per share. This compares to earnings of $1.08 per share a year ago. zacks.com - 2 weeks ago
Magna Announces First Quarter 2025 Results AURORA, Ontario, May 02, 2025 (GLOBE NEWSWIRE) -- Magna International Inc. (TSX: MG; NYSE: MGA) today reported financial results for the first quarter ended March 31, 2025. globenewswire.com - 2 weeks ago
Analysts Estimate Magna (MGA) to Report a Decline in Earnings: What to Look Out for Magna (MGA) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 3 weeks ago
It Ain't Over Until It's Over: 4 Dividend Value Stocks Are the Safest Way to Stay Invested A value stock is generally one that trades at a price lower than a company's fundamental value or what its performance suggests it should be worth. 247wallst.com - 1 month ago
Magna International Inc. Announces Date for First Quarter 2025 Results Webcast AURORA, Ontario, April 08, 2025 (GLOBE NEWSWIRE) -- Magna International Inc. (TSX:MG) (NYSE:MGA)  MAGNA INTERNATIONAL INC. ANNOUNCES DATE FOR FIRST QUARTER 2025 RESULTS WEBCAST FRIDAY, MAY 2 nd , 2025 @ 8:00 AM EDT LIVE AUDIO WEBCAST Webcast registration: https://events.q4inc.com/attendee/975055076       DIAL-IN DETAILS Participant Toll-Free Dial-In:   1-800-715-9871 Participant Toll Dial-In:   1-646-307-1963 Conference ID:   9829976 Slide presentation will be available on our website Investors | Magna prior to the call   REBROADCAST INFORMATION Replay available 2 hours after the call and will expire May 9th, 2025 @ 11:59 PM EDT Toll-Free Dial-In:   1-800-770-2030 Toll Dial-In:   1-609-800-9909 Conference ID:   9829976       INVESTOR CONTACT Louis Tonelli, Vice-President, Investor Relations louis.tonelli@magna.com   905-726-7035 WEBCAST CONTACT Nancy Hansford, Executive Assistant, Investor Relations nancy.hansford@magna.com   905-726-7108 ABOUT MAGNA INTERNATIONAL Magna is more than one of the world's largest suppliers in the automotive space. globenewswire.com - 1 month ago
Magna to Showcase Advanced Innovations at Auto Shanghai 2025 SHANGHAI, April 08, 2025 (GLOBE NEWSWIRE) -- For over 65 years, Magna has been at the forefront of automotive innovation. For the first time, the company will exhibit at Auto Shanghai 2025, presenting essential vehicle technologies and high-performance parts and systems that are poised to drive the next generation of automotive advancements. globenewswire.com - 1 month ago
Magna Posts 2024 Annual Report AURORA, Ontario, March 28, 2025 (GLOBE NEWSWIRE) -- Magna International Inc. (TSX: MG; NYSE: MGA) today announced that its 2024 Annual Report, including Management's Discussion and Analysis and Audited Consolidated Financial Statements, Annual Information Form (AIF) and Form 40-F, are now available on the company's website, www.magna.com. Magna has also filed these documents with the Canadian Securities Administrators (accessible through its website at www.sedarplus.ca) and the U.S. Securities and Exchange Commission (accessible through its website at www.sec.gov/edgar). globenewswire.com - 1 month ago
Mega Uranium Announces Results of Annual & Special Shareholder Meeting TORONTO, March 24, 2025 (GLOBE NEWSWIRE) -- Mega Uranium Ltd. (TSX: MGA) announces the results of its annual and special shareholder meeting held earlier today. Each of the nominees listed below was elected as a director by a show of hands of the majority of shareholders. The results of the shares voted in person or by proxy in respect of the election of each director are: globenewswire.com - 1 month ago
8. Profile Summary

Magna International Inc. MGA

image
COUNTRY CA
INDUSTRY Auto - Parts
MARKET CAP $ 9.36 B
Dividend Yield 1.40%
Description Magna International Inc. designs, engineers, and manufactures components, assemblies, systems, subsystems, and modules for original equipment manufacturers of vehicles and light trucks worldwide. It operates through four segments: Body Exteriors & Structures, Power & Vision, Seating Systems, and Complete Vehicles. The Body Exteriors & Structures segment provides body and chassis, exterior, and roof systems, as well as battery enclosures and engineering and testing services, including fascia and trims, front end modules, front integration panels, liftgate modules, active aerodynamics, engineered glass, running boards, truck bed access products, and side doors. The Power & Vision segment offers hybrid and electric drive systems, motors, inverters, onboard chargers, and e-clutch; dedicated hybrid, dual and hybrid dual, and manual transmissions; AWD/4WD products and rear drive modules; transmission, engine, driveline components, engine drive plates, and accessories; engineering services; advanced driver assistance systems and sensors, and electronic control units; interior and exterior mirrors, camera and driver monitoring systems and electronics, actuators, door handles, and overhead consoles; forward, rear, and auxiliary lighting products; latching, door modules, window, power closure, and hinges and wire forming systems; and modular and textile folding roofs, and hard and soft tops. The Seating Systems segment provides seat structures, mechanism and hardware solutions, and foam and trim products. The Complete Vehicles segment offers vehicle engineering and manufacturing services. The company also designs, engineers, and manufactures tooling products. Magna International Inc. was founded in 1957 and is headquartered in Aurora, Canada.
Contact 337 Magna Drive, Aurora, ON, L4G 7K1 https://www.magna.com
IPO Date Oct. 5, 1984
Employees 155000
Officers Mr. Tom J. Rucker Executive Vice President and Chief People & Business Transformation Officer Mr. John H. Farrell Executive Vice President & Chief Operating Officer Mr. Eric Jon Wilds Executive Vice President, Chief Strategy & Commercial Officer Mr. Bruce R. Cluney Executive Vice President & Chief Legal Officer Joanne N. Horibe Chief Compliance Officer Mr. Seetarama Kotagiri M.Sc. President, Chief Executive Officer & Director Mr. Patrick W. D. McCann Executive Vice President & Chief Financial Officer Mr. Louis Tonelli Vice President of Investor Relations Mr. Boris Shulkin Executive Vice President and Chief Digital & Information Officer Ms. Tracy Fuerst Vice President of Corporate Communications & PR