Autoliv Inc (ALV)

Motor Vehicle Parts & Accessories

Latest Price

$111.89

TTM P/E

13.19

Normalized P/E

16.26

Div Yield

3.09%

Book Value

33.26

P/B Ratio

3.36

Valuation metrics

EPS: $9.55

Book value / share: $34.43

Formula: √(22.5 × EPS × BVPS)

Graham Number

$86.01

23% downside

Norm. op. income: $690M (median of 7yr)

Tax rate: 29%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$45.19

60% downside

Base FCF: $409M (median of recent 5yr)

Growth: 21%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$288.24

+158% upside

EPS: $9.55

Target P/E: 16×

Formula: EPS × P/E

P/E Fair Value

$152.80

+37% upside

69.8% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
Cevian Capital II GP Ltd	6.30M	$731.0M	8.48%	--	2026-06-30
BlackRock, Inc.	4.93M	$573.0M	6.64%	+95.8K	2026-06-30
Swedbank AB	3.39M	$393.0M	4.56%	+771.4K	2026-06-30
FMR LLC	2.46M	$286.0M	3.32%	-90.8K	2026-06-30
FIL Ltd	2.39M	$277.0M	3.21%	-1.6K	2026-06-30
Charles Schwab Investment Management Inc	2.28M	$265.0M	3.07%	+223.2K	2026-06-30
Sixth Street Partners Management Company, L.P.	2.28M	$265.0M	3.07%	--	2026-06-30
Dimensional Fund Advisors LP	2.12M	$246.0M	2.85%	+168.3K	2026-06-30
Lsv Asset Management	1.81M	$209.0M	2.43%	+111.7K	2026-06-30
State Street Corp	1.49M	$173.0M	2.01%	+65.7K	2026-06-30