APTVUS marketAutos· Motor Vehicle Parts & Accessories
FAIR VALUE (BLENDED)
$76.70
CURRENT PRICE
$57.31
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Plain-language read on what each number means — and which to trust for this company.
$145.16
FCF base $1.4B · growth 10% · real 25.8%, capped · WACC 9.1% · terminal 2.5%
$75.38
$75.23
Net-net value (NCAV): -$23.42 · Tangible book: $11.81
$78.02
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.