Adient PLC (ADNT) intrinsic value & 10-year financials
Adient PLC (ADNT) has a Graham intrinsic value of $0.92 per share. At $17.94 on Oct 17, 2026, the stock trades 1850% above that value. Over the last 10 fiscal years revenue shrank 1.6% a year to $14.5B, with an average return on invested capital of -3.7%.
- Graham intrinsic value
- $0.92
- Share price (Oct 17, 2026)
- $17.94
- Price vs Graham value
- 1850% above
- Market cap
- $1.5B
- Revenue (FY2025)
- $14.5B
- Revenue growth (10-yr CAGR)
- -1.6%
- ROIC (10-yr avg)
- -3.7%
- Free cash flow (FY2025)
- $204.0M
ADNT 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $14.5B | -$281.0M | -$3.39 | $204.0M | — | -8.3% |
| FY2024 | $14.7B | $18.0M | $0.20 | $277.0M | — | 0.5% |
| FY2023 | $15.4B | $205.0M | $2.15 | $415.0M | — | 5.6% |
| FY2022 | $14.1B | -$120.0M | -$1.27 | $47.0M | — | -2.9% |
| FY2021 | $13.7B | $1.1B | $11.58 | $0 | — | 27.2% |
| FY2020 | $12.7B | -$547.0M | -$5.83 | -$80.0M | — | -13.2% |
| FY2019 | $16.5B | -$491.0M | -$5.25 | -$160.0M | — | -10.1% |
| FY2018 | $17.4B | -$1.7B | -$18.06 | $143.0M | — | -27.8% |
| FY2017 | $16.2B | $877.0M | $9.34 | $169.0M | — | 12.0% |
| FY2016 | $16.8B | -$1.5B | -$16.50 | -$1.5B | — | -20.5% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Adient plc is facing top-line stagnation, with revenue contracting over the decade.
Adient plc has historically struggled to out-earn its cost of capital, averaging just -3.7% ROIC.
Over the decade, Adient plc shows that management has aggressively returned capital to shareholders by retiring 11.4% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Adient plc is modeled at -1.6% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.92 per share.