Autoliv, Inc.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $700M normalized FCF base (FY26 guidance: ~$1.2B operating cash flow less ~$500-550M capex at <5% of ~$11B sales); 5% growth years 2-5, 3% years 6-10; 9% discount rate; 2% terminal growth; $1.7B net debt; 73.24M diluted shares.

Reasoning: Autoliv is the global #1 auto-safety supplier (airbags, seatbelts, ADAS-adjacent safety electronics) with a durable moat from safety-regulation mandates and rising content-per-vehicle; steady margins, disciplined capex, and record cash generation ($1.05B TTM operating cash flow) support a standard multi-stage FCF DCF.