US · MGA
Magna International Inc.
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Aurora, ON L4G 7K1
- Website
- magna.com
Price · as of 2025-12-31
$60.83
Market cap 17.77B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $48.78 | -19.81% |
| Intrinsic Value(DCF) | $25.28 | -58.44% |
| Graham-Dodd Method(GD) | $20.87 | -65.7% |
| Graham Formula(GF) | $23.77 | -60.92% |
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 | $16.21 | $22.94 | $14.93 | $17.82 | $56.36 |
| 2012 | $19.71 | $27.46 | $1,334.11 | $24.40 | $46.30 |
| 2013 | $34.45 | $37.01 | $206.64 | $25.73 | $70.43 |
| 2014 | $37.57 | $47.89 | $30.96 | $28.07 | $57.73 |
| 2015 | $30.73 | $48.27 | $5.14 | $30.37 | $0.00 |
| 2016 | $32.35 | $40.27 | $5.34 | $31.27 | $108.81 |
| 2017 | $41.33 | $46.81 | $0.10 | $38.03 | $86.83 |
| 2018 | $39.70 | $39.05 | $2.03 | $39.03 | $84.57 |
| 2019 | $36.72 | $35.56 | $0.00 | $34.78 | $27.36 |
| 2020 | $78.94 | $46.18 | $0.00 | $20.20 | $0.00 |
| 2021 | $50.39 | $43.35 | $0.00 | $31.85 | $93.94 |
| 2022 | $46.96 | $31.71 | $0.00 | $14.30 | $25.15 |
| 2023 | $50.43 | $39.56 | $32.45 | $25.69 | $87.16 |
| 2024 | $36.82 | $35.51 | $0.00 | $20.25 | $28.60 |
| 2025 | $63.19 | $48.78 | $0.00 | $20.86 | $23.77 |
AI valuation
Our deep-learning model estimates Magna International Inc.'s (MGA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $48.78
- Current price
- $60.83
- AI upside
- -19.81%
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
$25.28
-58.44% upside
Graham-Dodd
$20.87
-65.7% upside
Graham Formula
$23.77
-60.92% 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 |
| MGA | Magna International Inc. | $60.83 | 17.77B | -20% | -58% | -66% | -61% | 21.10 | 1.43 | 0.42 | 6.39 | — | 1.88 | 10.31% | 5.02% | 1.97% | 7.03% | 7.94% | 2.70% | 0.67 | 10.10 | 1.25 | 0.84 | 1.75 | -1506.00% | -21.00% | 2481.00% | 10.21% | 0.33 | 9.95% | 3.11% | 65.60% | 3.92% | 11.42 | 13.49 | 0.57 | 2.71 |
| ADNT | Adient plc | $24.32 | 1.92B | -36% | -53% | — | — | -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 |
| APTV | Aptiv PLC | $73.54 | 15.89B | -11% | -61% | -67% | -88% | 88.39 | 1.74 | 0.78 | 9.96 | — | 6.14 | 19.11% | 5.80% | 0.81% | 2.01% | 3.00% | 0.77% | 0.88 | 3.28 | 1.74 | 1.13 | 2.80 | -8922.00% | 347.00% | -538.00% | 9.56% | 0.43 | 9.69% | 0.00% | 0.00% | 9.18% | 18.78 | 14.55 | 1.09 | 2.29 |
| 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 |
| BWA | BorgWarner Inc. | $57.57 | 12.32B | -14% | -54% | -76% | -79% | 43.73 | 2.23 | 0.85 | 6.67 | — | 4.05 | 18.71% | 9.62% | 1.93% | 5.05% | 11.67% | 2.00% | 0.77 | 11.20 | 2.07 | 1.61 | 0.89 | -1467.00% | 165.00% | 7313.00% | 9.73% | 0.50 | 15.63% | 0.98% | 43.00% | 8.34% | 10.15 | 11.86 | 0.98 | 3.24 |
| 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 | — |
| DORM | Dorman Products, Inc. | $117.86 | 3.6B | +38% | -60% | -49% | -22% | 17.46 | 2.41 | 1.67 | 11.53 | 214.43 | 4.28 | 41.13% | 16.79% | 9.59% | 14.74% | 13.70% | 8.30% | 0.43 | 12.52 | 3.09 | 1.07 | 1.62 | 814.00% | 603.00% | -6051.00% | 2.12% | 0.23 | 3.91% | 0.00% | 0.00% | 1.14% | 11.60 | 54.84 | 1.95 | 4.68 |
| 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 |
| LKQ | LKQ Corporation | $33.11 | 8.48B | +32% | -60% | — | -62% | 13.80 | 1.28 | 0.60 | 9.02 | — | 164.48 | 38.03% | 7.81% | 4.36% | 9.69% | 7.15% | 4.04% | 0.77 | 4.85 | 1.67 | 0.49 | 3.26 | -1065.00% | -306.00% | 457.00% | 10.10% | 0.34 | 7.47% | 3.70% | 51.00% | 13.14% | 12.08 | 15.50 | 0.94 | 2.64 |
| 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 Magna International Inc.
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.
- CEO
- Seetarama Kotagiri
- Employees
- 167K
- Beta
- 1.72
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($25.28 ÷ $60.83) − 1 = -58.44% (DCF, example).