VC
Visteon Corporation
$113.47
Stable Earnings Power
80%
P/Adj-EPS × Normalized Multiple
Moderate
·
Conviction
Undervalued
Trading 36.3% below fair value
You pay
$113.47
Bear
$150.82
Fair
$178.25
Bull
$205.67
Bear
$150.82
+32.9%
$7.54 × 22x P/E
Fair
$178.25
+57.1%
$7.54 × 26x P/E
Bull
$205.67
+81.3%
$7.54 × 30x P/E
Key Value Driver
Normalized P/E multiple (26x base case)
Implied Market Multiple
15.1x
Summary
Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $121.00 from 23 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $178.25 per share.
Warnings
Wall Street's average price target is $121.00 (from 23 analysts). Our estimate is 63% above the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples