US · ADNT
Adient plc
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Dublin D01 H104
- Website
- adient.com
Price · as of 2025-09-30
$21.32
Market cap 1.92B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $15.59 | -26.88% |
| Intrinsic Value(DCF) | $11.45 | -46.29% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $62.47 | $0.00 | |||
| 2016 | $56.73 | $48.10 | $0.00 | $0.00 | $120.76 |
| 2017 | $77.85 | $57.60 | $0.00 | $57.42 | $42.17 |
| 2018 | $21.00 | $8.40 | $0.00 | $0.00 | $0.00 |
| 2019 | $23.01 | $9.20 | $0.00 | $0.00 | $0.00 |
| 2020 | $35.28 | $14.11 | $0.00 | $0.00 | $73.84 |
| 2021 | $47.36 | $48.40 | $2.37 | $60.55 | $185.64 |
| 2022 | $33.72 | $18.55 | $2.50 | $0.00 | $0.00 |
| 2023 | $32.89 | $28.25 | $13.62 | $12.27 | $36.31 |
| 2024 | $19.28 | $19.28 | $9.42 | $0.67 | $0.75 |
| 2025 | $18.52 | $15.59 | $5.09 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Adient plc's (ADNT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $15.59
- Current price
- $21.32
- AI upside
- -26.88%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$11.45
-46.29% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ADNT | Adient plc | $21.32 | 1.92B | -27% | -46% | — | — | -5.47 | 0.87 | 0.11 | 6.79 | — | -4.27 | 6.61% | 3.02% | -1.93% | -14.41% | 12.91% | -3.07% | 1.36 | 2.14 | 1.12 | 0.77 | 3.29 | -179500.00% | -104.00% | -2635.00% | 13.27% | 0.12 | 6.00% | 0.00% | 0.00% | 9.50% | 6.78 | 14.59 | 0.20 | 1.80 |
| ALSN | Allison Transmission Hold… | $125.30 | 10.43B | +14% | -41% | -85% | -89% | 17.11 | 5.71 | 3.54 | 11.78 | — | -10.64 | 48.37% | 32.33% | 20.70% | 35.42% | 22.91% | 10.91% | 1.56 | 9.93 | 4.85 | 3.97 | 1.39 | -1179.00% | -667.00% | -137.00% | 6.09% | 1.79 | 19.72% | 0.85% | 14.60% | 5.93% | 12.42 | 18.62 | 4.02 | 2.88 |
| ALV | Autoliv, Inc. | $118.52 | 9B | -19% | -47% | -86% | -3% | 12.19 | 3.48 | 0.83 | 7.22 | 63.98 | 7.56 | 19.18% | 10.08% | 6.80% | 30.32% | 19.32% | 8.94% | 0.95 | 10.58 | 1.05 | 0.72 | 1.23 | 1905.00% | 409.00% | 4896.00% | 7.98% | 0.29 | 16.98% | 2.66% | 32.40% | 6.57% | 9.91 | 15.10 | 1.00 | 2.58 |
| AXL | American Axle & Manufactu… | $8.62 | 1.02B | +234% | -78% | -44% | -69% | 15.69 | 0.98 | 0.09 | 3.79 | — | -8.33 | 12.10% | 3.94% | 0.57% | 5.99% | 4.63% | 0.67% | 4.86 | 1.30 | 1.63 | 1.07 | 3.03 | -20000.00% | 75.00% | 139.00% | 37.21% | 0.39 | 7.02% | 0.00% | 0.00% | 51.56% | 11.32 | 13.38 | 0.45 | 1.55 |
| CVGI | Commercial Vehicle Group,… | $1.71 | 62.81M | +4,406% | -53% | — | +129% | -2.43 | 0.50 | 0.09 | 7.86 | — | 0.52 | 11.38% | -0.10% | -3.85% | -18.06% | -0.26% | -6.14% | 1.23 | -0.08 | 2.41 | 1.16 | 5.29 | -15646.00% | -1342.00% | -37972.00% | -76.61% | -0.27 | -17.80% | 0.00% | 0.00% | 0.00% | -273.79 | -3.99 | 0.29 | 2.10 |
| DAN | Dana Incorporated | $34.24 | 4.83B | -12% | -60% | — | — | -146.20 | — | 0.64 | — | — | — | 8.03% | -0.71% | -0.44% | -4.95% | -3.23% | -0.83% | — | -0.29 | — | — | — | -3846.00% | -2707.00% | 6429.00% | 2.38% | — | 7.01% | 1.12% | -163.60% | 74.45% | -82.18 | 37.88 | 0.58 | — |
| FOXF | Fox Factory Holding Corp. | $16.84 | 703.93M | +1,371% | -58% | — | — | -1.34 | 1.09 | 0.50 | -1.62 | — | 1.25 | 30.21% | -35.64% | -37.11% | -58.22% | -39.70% | -27.91% | 0.04 | -9.74 | 2.86 | 0.96 | 0.07 | -825000.00% | 527.00% | -6930.00% | 3.69% | 0.23 | 2.16% | 0.00% | 0.00% | 93.45% | -1.34 | 25.94 | 0.48 | 0.91 |
| GNTX | Gentex Corporation | $23.40 | 5.12B | +45% | +16% | -52% | +30% | 13.30 | 2.06 | 2.02 | 8.77 | — | 2.63 | 34.20% | 19.16% | 15.19% | 15.52% | 17.81% | 13.52% | 0.00 | — | 2.91 | 1.34 | -0.26 | -114.00% | 955.00% | 2956.00% | 8.96% | 1.51 | 20.14% | 2.09% | 27.80% | 8.26% | 10.22 | 10.84 | 1.96 | 8.73 |
| LEA | Lear Corporation | $131.25 | 6.98B | -17% | -61% | -58% | -51% | 12.97 | 1.36 | 0.29 | 13.63 | — | 2.17 | 6.47% | 3.34% | 1.88% | 11.11% | 7.78% | 3.65% | 0.81 | 7.71 | 1.35 | 0.87 | 4.23 | -914.00% | -18.00% | -609.00% | 7.71% | 0.19 | 6.77% | 2.41% | 31.30% | 7.17% | 12.73 | 18.77 | 0.43 | 2.91 |
| MNRO | Monro, Inc. | $21.53 | 646.32M | +22% | -72% | — | — | -88.04 | 0.73 | 0.38 | 11.71 | — | -3.62 | 34.94% | 3.37% | -0.43% | -0.81% | 2.96% | -0.31% | 0.85 | 2.13 | 0.53 | 0.11 | 6.17 | -11930.00% | -638.00% | 585.00% | 23.13% | 0.25 | 8.83% | 7.65% | -673.10% | 28.75% | 23.94 | 9.14 | 0.81 | 1.42 |
| MPAA | Motorcar Parts of America… | $10.34 | 202.23M | +74% | -54% | -23% | — | -12.05 | 0.91 | 0.31 | 8.45 | — | 0.92 | 20.31% | 5.27% | -2.57% | -7.17% | 8.35% | -1.98% | 0.78 | 0.72 | 1.46 | 0.39 | 3.82 | -6056.00% | 553.00% | 714.00% | 17.43% | 0.13 | 8.55% | 0.00% | 0.00% | 16.34% | 10.64 | 10.38 | 0.56 | 1.36 |
| PLOW | Douglas Dynamics, Inc. | $45.92 | 1.06B | -11% | +25% | — | +1% | 23.06 | 3.84 | 1.65 | 14.47 | — | 22.34 | 25.68% | 11.22% | 7.15% | 17.19% | 11.59% | 7.71% | 0.76 | 6.08 | 2.78 | 1.10 | 2.32 | -1653.00% | 1540.00% | 9074.00% | 5.88% | 0.78 | 13.12% | 2.58% | 59.60% | 4.04% | 17.50 | 20.26 | 1.96 | 3.64 |
| SMP | Standard Motor Products, … | $39.68 | 872.93M | +43% | +21% | -53% | +168% | 21.19 | 1.28 | 0.49 | 8.00 | 46.09 | 4.06 | 30.20% | 10.28% | 4.41% | 6.36% | 10.54% | 2.17% | 1.00 | 5.60 | 2.13 | 0.62 | 3.29 | 4596.00% | 2236.00% | -4272.00% | 2.14% | 0.12 | 1.48% | 3.11% | 66.00% | 3.80% | 8.07 | 79.39 | 0.83 | 2.36 |
| SRI | Stoneridge, Inc. | $7.89 | 221.05M | +600% | -73% | -40% | — | -8.93 | 0.60 | 0.16 | -745.06 | -4.14 | 0.86 | 20.84% | -0.04% | -1.82% | -6.20% | -0.09% | -2.54% | 0.85 | -0.03 | 2.58 | 1.40 | -357.56 | 21579.00% | -692.00% | -16988.00% | 15.88% | 0.32 | 5.64% | 0.00% | 0.00% | 18.11% | -745.06 | 12.11 | 0.31 | 2.56 |
| VC | Visteon Corporation | $95.67 | 2.61B | -1% | -42% | -14% | -56% | 12.19 | 1.66 | 0.69 | 5.24 | — | 1.93 | 14.12% | 8.76% | 5.33% | 15.23% | 17.56% | 6.82% | 0.34 | 82.50 | 1.80 | 1.40 | -0.51 | -2587.00% | -253.00% | -448.00% | 10.67% | 0.41 | 23.39% | 0.58% | 7.00% | 4.08% | 7.17 | 8.54 | 0.63 | 3.79 |
About Adient plc
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.
- CEO
- Jerome J. Dorlack
- Employees
- 70K
- Beta
- 1.59
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.45 ÷ $21.32) − 1 = -46.29% (DCF, example).