EN DE

Magna International Inc (MGA) Fair Value & Analysis

Consumer Cyclical · US · Market cap $17.5B · ISIN CA5592224011

What is Magna International Inc really worth?

MI Magna International Inc logo Magna International Inc MGA · US
Price$67.09
Fair Value$95.04
Upside+41.7%
Quality58/100

A solid business, trading 29% below our fair value of $95.04.

Watch Magna International Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +5.5 %/yr)
!Thin margins · 1.6% net margin
!Mixed vs. peers (8/15)
!Narrow moat 40/100
!Evidence only medium, so the estimate is less certain
!Weak on future: 16 out of 100
!Weak on past: 24 out of 100

For context

·2.92% dividend yield
Evidence: Medium Range $71.28 – $118.80

Fair value as of: Sep 2, 2026

From 26 valuation models · updated 2 days ago

Fair value updated Sep 2, 2026, revised from $68.17 to $95.04 (+39.4%) since Aug 27, 2026. Share price −4.2% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price is below even our cautious bear case ($71.28). The market is more pessimistic than our downside scenario.
  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.

Price vs Fair Value (5 years)

$86.98 $29.32 Fair Value $95.04 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 2, 2026.

How to read this chart

60‑month range $29.32 – $86.98 · fair‑value band $71.28 – $118.80 · the $67.09 price screens below the $95.04 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 2, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Magna International Inc (MGA) currently trades at $67.09, while our model-based Fair Value estimate is $95.04, implying the stock looks roughly 29.4% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Consumer Cyclical sector. Bull case: the Growth DCF group reads highest at a median of $105.43 per share, and 14 of the 26 models we run sit above the $67.09 price. Bear case: the Earnings-Based group reads lowest at $23.89, and 12 of the 26 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Magna International Inc generated revenue of $42.3B at a net margin of 1.6%. Revenue grew 3.1% year over year. It earns a return on equity of 6.0%. Net debt stands at $6.7B. Fundamentals as of Sep 2, 2026

Our scenario range runs from $71.28 (bear case) to $118.80 (bull case); at $67.09, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 3% below its 52-week high and 89% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −46% fair-value upside, at 42%, MGA screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.2786 per share, which is 0.3 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $66.58 $113.95 $188.35 78
Growth DCF $67.52 $108.66 $168.86 77
Residual Income $37.18 $39.14 $41.38 76
All 26 models by family
DCF Models
FCF DCF $66.58 $113.95 $188.35 78
Owner Earnings $18.14 $36.04 $64.16 73
5Y Revenue Exit $60.70 $105.58 $163.43 71
5Y EBITDA Exit $90.11 $161.77 $246.92 74
5Y P/E Exit $45.51 $76.53 $109.25 70
10Y Revenue Exit $59.83 $101.72 $159.37 65
10Y EBITDA Exit $80.98 $141.20 $224.38 67
10Y P/E Exit $52.30 $81.33 $117.18 63
Earnings-Based
Graham-Dodd $21.07 $72.47 $97.30 64
Lynch FV $16.72 $23.89 $31.06 61
PEG = 1.0 $16.72 $23.89 $31.06 57
EPV $48.68 $58.68 $67.43 74
Dividend Discount
Gordon GGM $18.67 $38.82 $61.58 66
DDM Multi-Stage $18.67 $32.35 $40.74 66
Multiples
P/E Multiple $51.13 $68.17 $85.21 63
P/S Multiple $39.51 $52.68 $65.85 58
P/B Multiple $39.51 $52.68 $65.85 55
EV/EBIT $95.17 $130.66 $166.15 66
EV/EBITDA $115.46 $157.71 $199.96 67
EV/Revenue $60.47 $91.23 $121.98 53
Asset-Based
NCAV (Graham) $22.90 $30.69 $45.81 54
Growth DCF
Growth DCF $67.52 $108.66 $168.86 77
Rev-Margin DCF $60.70 $105.43 $158.27 71
Economic Profit
Residual Income $37.18 $39.14 $41.38 76
ROIC Compounder $49.61 $66.78 $89.41 71
Growth Earnings
Growth-Adj P/E $43.57 $62.24 $80.92 67

Widest divergence: Growth DCF ($105.43) versus Earnings-Based ($23.89). Highest evidence: FCF DCF (78).

Notify me when MGA reaches fair value

Put MGA on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 28.3
P/S ratio 0.56 P/E × margin
EPS (TTM) $2.37 price ÷ EPS = P/E 28.3
Dividend yield 2.9% payout 82.7%
Net margin 2.0% FY2025
Return on equity 6.0% TTM
More key figures
Profitability
Return on assets (EBIT) 6.5% avg 5y
Operating margin 4.3% TTM
Growth
Revenue (TTM) $42.3B TTM
Revenue growth (YoY) +3.1% 3y avg +4.1%
EPS growth (YoY) −35.7%
Balance sheet & cash flow
Free cash flow $1.8B FY2025
Net debt $6.7B FY2025 · ≈ 3.7 yrs of FCF

Figures from reported company fundamentals · as of Sep 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 57 · Market factors (momentum, volatility) 61

Profitability 42
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 59
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 26
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 93
Distance to the 52-week high (market factor)
Net Issuance 94
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Magna International Inc. operates as an automotive supplier in North America, Europe, the Asia Pacific, and internationally. It operates through four segments: Body Exteriors & Structures, Power & Vision, Seating Systems, and Complete Vehicles.

Full company description

Magna International Inc. operates as an automotive supplier in North America, Europe, the Asia Pacific, and internationally. It operates through four segments: Body Exteriors & Structures, Power & Vision, Seating Systems, and Complete Vehicles. The company offers design and vehicle concepts, complete vehicle engineering and integration, human-machine interface, developing modules and systems, platform solutions, prototyping and low-volume manufacturing, vehicle safety testing, aerospace, and integrating functionality, features, and ADAS; and complete vehicle solutions, body-in-white, paint, and assembly complete vehicle manufacturing products. It also provides engineering services for commercial vehicles, such as propulsion engineering, software and simulation, testing services, and smart production; OPTiForm, a battery enclosure, steel battery enclosures, aluminum battery enclosures, and hybrid battery enclosures; battery enclosure production and engineering solutions; SmartAccess, a B-Pillarless power door system; and composite EV battery covers. In addition, it offers energy management solutions; hot stamping, high strength steels, aluminum castings, and high-pressure vacuum casting; suspension links and arms, twist axle, carbon fiber subframe, and frames; ADAS and Automated Driving, including Cameras, thermal sensing, interior sensing, complete radar portfolio, and compute units; and chassis control, glow plug control, powertrain control, and mechatronic control modules. Further, it provides exterior and interior products comprising assist steps, engineered glass, exterior solutions, greenhouse surrounds, lighting, mechatronics, mirrors, and seating; and powertrain products consisting BEV, Hybrid, and ICE powertrain, as well as modules and components, and energy storage systems. Magna International Inc. was founded in 1957 and is based in Aurora, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Magna International Inc reported revenue of $42.7B in FY2025 versus $36.2B in FY2021, a compound +4.2%/yr. Reported net income was $844M in FY2025, compounding −13.6%/yr from FY2021.

Growth Quality 59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$42.7B
Latest YoY
−0.2%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.1%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.5%
Avg. revenue growth/yr (39Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.9%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+1.4% (−1.5 + 2.9)
Revenue +4.2%/yr
FY21 $36.2B
FY22 $37.8B
FY23 $42.8B
FY24 $42.8B
FY25 $42.7B
Net income −13.6%/yr
FY21 $1.5B
FY22 $592M
FY23 $1.2B
FY24 $1.0B
FY25 $844M
Character of growth · EPS growth decomposed (2014-2025) −3.2 % p.a.
Revenue per share +6.5 %

of which total revenue +2.2 % · buybacks/dilution +4.2 %

EBIT margin −4.8 %
Tax rate −0.3 %
Residual (interest, one-offs) −4.2 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch MGA: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Magna International Inc Fair Value". https://www.fairvalue-calculator.com/stock/MGA

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Auto Parts · 640 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 58 · Above median
Fair Value upside +42% · Top 25%
Return on equity (TTM) 6% · Below median
Return on assets 4% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 3% · Below median
Dividend yield (TTM) 2.9% · Above median
Debt / equity 0.38× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 28.3× · Pricier than median
P/B 1.40× · Cheaper than median
P/S (TTM) 0.41× · Cheaper than 75% of peers
P/FCF 9.6× · Pricier than 75% of peers
EV/EBITDA 4.9× · Cheaper than 75% of peers
PEG 0.41× · Cheaper than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE89 · sector 14
FUTURE16 · sector 21
PAST24 · sector 28
HEALTH81 · sector 95
DIVIDEND58 · sector 32

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Sep 2, 2026).

Stock Price Fair Value vs Fair Value
O'Reilly Automotive, Inc ORLY $88.50 $47.50 −46%
AutoZone, Inc AZO $2,932 $2,287 −22%
Hyundai Mobis Co 012330 450,500 KRW 643,909 KRW +43%
Fuyao Glass Industry Group 600660 ¥57.67 ¥84.47 +46%
Samvardhana Motherson International Limited MOTHERSON ₹165.30 ₹80.63 −51%
Genuine Parts Company GPC $137.51 $58.07 −58%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 −76%
Ningbo Tuopu Group 601689 ¥45.82 ¥28.28 −38%
Bharat Forge Limited BHARATFORG ₹2,063 ₹393.20 −81%
Autoliv, Inc ALIVSDB kr 1,154 kr 198.76 −83%

Compare Magna International Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Magna International Inc (MGA) overvalued or undervalued?
As of Sep 2, 2026, our model estimates a fair value of $95.04 versus a price of $67.09, about +42% upside (undervalued).
What is the fair value of MGA?
Our model-based fair value for Magna International Inc is $95.04 (as of Sep 2, 2026), built from audited fundamentals. The current price: $67.09.
What is the quality score of MGA?
Magna International Inc has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Magna International Inc (MGA)?
Magna International Inc reported trailing-twelve-month revenue of about $42.3B (latest available figure, as of Sep 2, 2026).
What is the net profit margin of MGA?
The net profit margin of Magna International Inc is about 1.6%, meaning it keeps roughly 1.6% of revenue as net income. Based on the latest reported figures.
Does Magna International Inc pay a dividend?
Magna International Inc currently shows a dividend yield of about 2.92% relative to its recent price (as of Sep 2, 2026).
Free · no account needed

Watch Magna International Inc in the live analysis

One click puts Magna International Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.