PHINIA Inc (PHIN) - Due Diligence

hourglass

Loading…

Preparing the latest DD data, styles and content.

66OpportunityDD: Jun 23, 2026Analyst: 76

paidPrice at analysis date

USD 81.3 (23/06/2026)

domainMkt cap

$3.01B

pie_chartShares

37.02M

candlestick_chart52W

$41.59-$86.94

trending_downShort interest

2.8%

MEDIUMNYSEConsumer Discretionary26000 employeesFounded 2023

Verdict: Moderately Attractive —

Auto parts spin-off with strong execution: Q1 2026 EPS beat ($1.29 vs $1.13e, +14%), record Q1 FCF $42M, sales +10.3% YoY, FY26 guidance reaffirmed (rev $3.52-3.72B, EBITDA $485-525M). Aggressive capital return ($150M buyback addition, +11% dividend hike). However, +95% rally from 52W low ($41.59 → $81.33) compresses upside: trades at 7.3x EV/EBITDA, GAAP P/E 22.7x — fair-to-rich vs Visteon (4.3x), Dorman (8.97x). Base FV $84 implies modest +3% upside; aggressive sell-side ($96 avg, KeyBanc $105) prices in bull case.

📊 DIANALITICS RESEARCH INDEX Company & Thesis Assessment Score /100 — updated 2026-06-23

PHINIA Inc. (PHIN)

Auto Parts — Fuel Systems & Aftermarket · NYSE · Auburn Hills, MI

"Strong operational execution + capital return story largely priced after +95% rally; valuation tension."

Q1 EPS +14% beat FY26 EBITDA $505M mid $150M buyback added Net debt $664M (1.3x) +95% 1Y rally

Fin. strength

/20 pts

EBITDA/FCF

/15 pts

Debt/leverage

/15 pts

Stage/business

/15 pts

Catalysts

/10 pts

Reg. risk

/8 pts

Risk/reward

/7 pts

Management

/5 pts

Sector/macro

/3 pts

Compliance

/2 pts

💡 Fair Value Estimate — EV/EBITDA peer-based, cross-checked with adjusted P/E

Fair value base case

USD 84.0

Range: USD 52.0-USD 107.0

Price at analysis date: USD 81.3 (23/06/2026)

Base upside/downside: +3%

Methodology: EV/EBITDA is the primary auto-parts valuation method (handles capex/D&A intensity better than P/E). Implicit multiple 7.5x is at peer median (BWA 10.2x, DORM 8.97x, VC 4.3-6.9x, median 7.6x), well within ±20% of nominal 7.5x. Cross-check via adj P/E 15.3x × adj EPS $5.50 = $84.15 — converges with EV/EBITDA base case. Sensitivity ±1x multiple = ±$14/sh. Probability-weighted FV = 0.20×$103 + 0.50×$84 + 0.30×$57 = 20.6 + 42 + 17.1 = $79.7 (-2% vs current) — confirms fair-to-modestly-rich valuation post-rally. ⚠️ Not investment advice.

Component	Assumption	USD/share
Core EV (Fuel Systems + Aftermarket)	FY2026E adj EBITDA $505M (mid of $485-525M guidance) × 7.5x EV/EBITDA (peer median: BWA 10.2x, DORM 8.97x, VC 4.3x → median 7.6x)	+102.30
Less: net debt	Total debt $993M − cash $328M = $664M net debt (Q1 2026 reported) / 37M sh	−17.95
Buyback accretion (12M forward)	$150M added program × ~50% deployment in 12M = $75M / avg price $82 = ~915K sh repurchased (~2.5% of OS); accretion to FV/sh	+2.10
Aftermarket re-rating option	SotP: if Aftermarket (~40% rev, ~$200M EBITDA) trades at 9x (DORM-comparable) and Fuel Systems (60%, $305M EBITDA) at 6x cyclical: SotP EV $3.63B vs blended $3.79B — modest discount captured	+1.50
EV transition discount (ICE secular)	Long-term volume decline risk for ICE fuel systems; haircut for terminal value reduction in legacy product mix	−3.50
FV base case	Sum: 102.30 − 17.95 + 2.10 + 1.50 − 3.50 = 84.45 ≈ $84	≈ $84

Bull

$98–$107

Probability: 20%

Aftermarket re-rates toward DORM (9x EV/EBITDA), EV transition stalls preserving Fuel Systems TAM, FY26 EBITDA exceeds $525M guidance high. Aerospace +marine entry drives diversification premium. KeyBanc $105 case.

Base

$80–$88

Probability: 50%

FY26 EBITDA $505M (guidance midpoint), EV/EBITDA holds at 7.5x peer median. Buyback execution at programmed pace, dividend stable. Modest deleveraging continues. Largely flat from current levels.

Bear

$52–$62

Probability: 30%

Auto cycle turns (US/EU recession 2H 2026), EBITDA compresses to $440-470M (10% downside vs guidance), multiple de-rates to 5.5x cyclical floor. ICE-secular acceleration if EV mandates harden. Morgan Stanley $54 case range.

Methodology: Methodology: EV/EBITDA is the primary auto-parts valuation method (handles capex/D&A intensity better than P/E). Implicit multiple 7.5x is at peer median (BWA 10.2x, DORM 8.97x, VC 4.3-6.9x, median 7.6x), well within ±20% of nominal 7.5x. Cross-check via adj P/E 15.3x × adj EPS $5.50 = $84.15 — converges with EV/EBITDA base case. Sensitivity ±1x multiple = ±$14/sh. Probability-weighted FV = 0.20×$103 + 0.50×$84 + 0.30×$57 = 20.6 + 42 + 17.1 = $79.7 (-2% vs current) — confirms fair-to-modestly-rich valuation post-rally. ⚠️ Not investment advice. Not investment advice.

⚠️ Methodology note: Auto parts is a cyclical industrial sector. Primary fair value method is EV/EBITDA mid-cycle vs peer set (BWA, DORM, VC). Cross-check via P/E. Adjusted EBITDA is the relevant operating metric — GAAP P/E (22.7x) is distorted by Q3 2025 one-time items (~$59M); adjusted P/E ~15x is the better readability.

📊 Capital Structure · Short Interest · Buyback & Dilution

🟢 Short Interest

~2.8%

~1.0M shares short on 37.02M outstanding. Days-to-cover ~3.0. Low SI consistent with sell-side bullish stance (5 Buys / 0 Sells / 1 Hold). No squeeze setup.

🟢 Share dilution (1Y)

−2.4%

From 37.92M to 37.02M (Apr 2026 → Jun 2026 net of buybacks). From spin-off ~46M to 37M = ~20% reduction in 3 years. Aggressive capital return.

🟢 Buyback

$150M added

Q1 2026 Board added $150M to existing repurchase program. Dividend raised +11% to $0.30/qtr ($1.20/yr, 1.48% yield). Q4 2025 returned $40M via div+buybacks.

Short Interest — context

PHIN — 2.8%

2.8%

Interpretation: SI <5% = low. The +95% 1Y rally is fundamental-driven (capital return + EPS beats), not squeeze-driven. Insider activity 12M: All open-market sales are immaterial. CEO Brady Ericson: 30,672 shares withheld for tax on RSU vest @ $58.48 (Aug 2025, not open-market). VP Neil Fryer: 624 sh open-market @ $72.74 ($45K). VP Michael Coetzee: 1,718 sh tax withholding. Total open-market insider sales 12M: well below $500K threshold. No class actions, no SEC investigations, no short-seller reports identified.

$Financial analysis — FY 2026

Q1'26 Revenue

$878M

+10.3% YoY · +3.2% vs $850e

Q1'26 Adj EBITDA

$116M

13.2% margin

Q1'26 EPS Adj

$1.29

vs $1.13e (+14%); +37% YoY

Q1'26 Free Cash Flow

$42M

Record Q1 since spin-off (vs −$3M)

Item	FY2023	FY2024	FY2025	FY2026E	Guidance 2026
Revenue ($M)	3,403	3,400	3,481	~3,610	$3.52-3.72B
Adj EBITDA ($M)	508	472	499	~505	$485-525M
Adj EBITDA margin (%)	14.9	13.9	14.3	14.0	13.7-14.3%
Net Income ($M)	149	79	130	~180	$165-195M
Diluted EPS GAAP ($)	3.20	1.76	3.24	~4.93	—
Adj FCF ($M)	240	189	221	~220	$200-240M
Net debt ($M)	665	624	611	~550	Deleveraging trajectory

2024 was the trough year (auto cycle softness + ICE transition uncertainty). 2025 recovery confirmed by Q1 2026 beat. FY26E figures from guidance midpoint + Q1 2026 actuals annualized conservatively.

Quarterly dynamics — last 5 quarters
Metric	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Revenue ($M)	796	890	908	889	878
Adj EBITDA ($M)	116	136	132	115	116
Adj EBITDA margin (%)	14.6	15.3	14.5	12.9	13.2
Adj EPS ($)	0.94	1.27	1.59	1.18	1.29
Free Cash Flow ($M)	−3	78	61	85	42

Financial position and sustainability

Cash position ($M)

$328M

Total liquidity (cash + RCF)

$808M

Net debt / EBITDA

1.3x

FCF conversion (FCF/NI)

~122%

R&D % to alt fuels/efficiency

89%

account_tree

Business model — premium fuel systems & aftermarket

$3.5B revenue auto parts spin-off serving ICE longevity + EV transition optionality

PHINIA was spun off from BorgWarner in July 2023, inheriting the legacy Fuel Systems and Aftermarket businesses. Strategy: maximize cash generation from internal combustion engines (ICE) that will remain in service for decades while incrementally investing in alternative fuels (hydrogen, ethanol, methanol, ammonia) and adjacent markets (aerospace, marine, off-highway, industrial). 89% of 2024 R&D went to fuel efficiency and alternative fuel technologies. Closed strategic acquisition of Swedish Electromagnet (SEM, Aug 2025) for ignition systems; debuted aerospace presence at Paris Air Show 2025. Capital return discipline is the defining feature: ~20% share reduction since spin-off + 11% recent dividend hike.

Fuel Systems (~60% rev) ~$2,150M FY26E (60% rev) 🟡 mature Fuel injection pumps, injectors, rails, ECMs for OEM passenger, commercial & off-highway. Cyclical, ICE-linked. GM ~22%. Long-term volume pressure offset by content-per-vehicle growth (efficiency tech). Aftermarket (~40% rev) ~$1,460M FY26E (40% rev) 🟢 stable+ Replacement parts (Delphi brand) sold via independent distributors globally. Recurring, less cyclical than OEM. GM ~28%. Multi-decade durability tailwind: 280M+ ICE vehicles in service in US/EU alone. Adjacent (aerospace, alt fuels) ~$50-100M FY26E (≤3% rev) 🟢 ramp Paris Air Show 2025 entry signals aerospace fuel systems push. Hydrogen, methanol, ammonia ICE programs in development. Small base today, key strategic optionality. SEM acquisition adds ignition.

gavel

Legal, regulatory and risk analysis

EV transition secular risk

High

Long-term decline of ICE light vehicles is the central risk. Mitigants: aftermarket business (40% rev) is decade-durable on existing ICE fleet; alt-fuel R&D investment (89% of R&D); aerospace/marine/off-highway diversification. Risk not immediate but reduces terminal value.

Auto cycle exposure

High

Fuel Systems segment (60% rev) directly tied to global OEM production cycles. US/EU recession or Chinese auto slowdown would compress EBITDA 10-15%. Q4 2025 already showed margin pressure (12.9% vs Q2 15.3%).

Valuation post-rally

High

+95% rally from 52W low ($41.59) to $81.33 has compressed risk/reward. EV/EBITDA at 7.3x (peer median), GAAP P/E 22.7x. Base FV $84 implies +3% upside only; downside to bear case $52-62 is asymmetric to the negative.

Net debt & rate exposure

Moderate

Net debt $664M (1.3x EBITDA) is manageable but $80M+ annual interest expense weighs on FCF. Refi exposure on senior notes; rate environment matters. Deleveraging trajectory positive (-$13M YoY in Q1).

Capital return discipline

Positive

~20% share count reduction since spin-off, $150M buyback authorization added Q1 2026, 11% dividend hike. CEO/Board prioritize per-share value over growth at any cost. Material downside floor in a sideways scenario.

Aftermarket recurring revenue

Positive

Aftermarket segment (~40% rev, Delphi brand) generates recurring revenue from a 280M+ vehicle parc that doesn't shrink for a decade+. Higher margin, lower cyclicality. Underappreciated by investors who view PHIN as "pure ICE OEM."

FX & geographic mix

Moderate

~50% of revenue outside US. EUR/USD and CNY/USD volatility impacts reported figures. Translation hedges in place but transactional exposure remains. Q3 2025 saw $59M unusual item (likely FX/impairment).

Litigation / governance

Low

No active class actions, no SEC investigations, no short-seller reports identified in last 12 months. Insider transactions all routine RSU vesting + tax withholding; one $45K open-market sale only. Clean compliance profile.

article

SWOT analysis

Strengths

+$3.5B revenue platform with 14% adj EBITDA margins and 120%+ FCF conversion
+Aftermarket segment (40% rev) provides recurring, less cyclical earnings
+Aggressive capital return: ~20% share reduction since spin-off + dividend +11%
+Net debt at 1.3x EBITDA — manageable, deleveraging trajectory
+Q1 2026 beat: EPS +14%, sales +10.3% YoY, record Q1 FCF

Weaknesses

−60% revenue from Fuel Systems exposed to ICE secular decline
−GAAP P/E 22.7x optically rich (distorted by Q3 2025 one-time items)
−Smaller scale than BorgWarner peer ($3B vs $16B mcap) limits index inclusion benefits
−2024 was a trough year (NI $79M vs $149M FY23) — earnings volatility track record

Opportunities

→Aftermarket re-rating to DORM-like 9x EV/EBITDA (vs current 7.3x blended)
→EV transition slower than consensus expects → extended ICE TAM
→Aerospace + marine + alt-fuel diversification (Paris Air Show, SEM acquisition)
→$150M new buyback authorization + ongoing dividend hikes
→Hydrogen/methanol/ammonia ICE optionality monetizes existing engineering DNA

Threats

!Global auto recession compresses both volume and margin
!EV mandate acceleration (US/EU/China policy hardening)
!Tariff escalation impacting cross-border parts trade
!Sell-side targets ($96-105) imply consensus crowdedness — disappointment risk

article

Summary by assessment area

🟢 Financial risk — LOW

$808M total liquidity, net debt only 1.3x EBITDA
Q1 2026 record FCF $42M, FY26E FCF guidance $200-240M
Deleveraging trajectory + aggressive capital return ($150M buyback)
Q1 EPS beat +14%, sales +10.3% YoY, margins improving sequentially

🟡 Valuation risk — MODERATE

+95% rally from 52W low has priced most of the thesis
EV/EBITDA 7.3x at peer median (BWA 10.2x, DORM 8.97x, VC 4.3-6.9x)
Base FV $84 = +3% upside; probability-weighted FV $80 = ~flat
Sell-side targets $96-105 already reflect bull case execution

🔴 Sector / secular risk — HIGH

ICE long-term decline (Fuel Systems 60% of revenue)
Auto cycle exposure (US/EU recession risk for 2H 2026)
EV mandate acceleration could compress terminal value
Mitigants: aftermarket stickiness, aerospace + alt-fuel diversification

{ "verdict_label": {"it": "Giudizio: Moderatamente Attraente", "en": "Verdict: Moderately Attractive"}, "verdict_text": {"it": "PHINIA è uno spin-off di BorgWarner ($3.5B revenue) con forte execution (Q1 EPS +14% beat, +10.3% sales YoY) e ritorni capitali aggressivi (~20% share reduction da spin-off, dividend +11%). Dopo rally +95% in 1Y, valutazione 7.3x EV/EBITDA a mediana peer — upside modesto.", "en": "PHINIA is a BorgWarner spin-off ($3.5B revenue) with strong execution (Q1 EPS +14% beat, sales +10.3% YoY) and aggressive capital return (~20% share reduction since spin-off, dividend +11%). After +95% 1Y rally, valuation at 7.3x EV/EBITDA peer median — modest upside."}, "bull_points": [ {"it": "Q1 2026 EPS $1.29 batte stima $1.13 (+14%); revenue +10.3% YoY; FCF record Q1 $42M", "en": "Q1 2026 EPS $1.29 beats $1.13e (+14%); revenue +10.3% YoY; record Q1 FCF $42M"}, {"it": "$150M buyback aggiunto + dividendo +11%; ~20% riduzione azioni da spin-off 2023", "en": "$150M buyback added + dividend +11%; ~20% share reduction since 2023 spin-off"}, {"it": "Aftermarket 40% revenue stabile + opzionalità aerospace e alt-fuel", "en": "Aftermarket 40% revenue stable + aerospace and alt-fuel optionality"} ], "bear_points": [ {"it": "+95% rally da 52W low compresso opportunità; EV/EBITDA 7.3x già a mediana peer", "en": "+95% rally from 52W low compresses opportunity; EV/EBITDA 7.3x already at peer median"}, {"it": "60% revenue da Fuel Systems esposti a declino strutturale ICE", "en": "60% revenue from Fuel Systems exposed to structural ICE decline"}, {"it": "Sell-side target ($96-105) prezza già scenario bull — rischio disappointment", "en": "Sell-side targets ($96-105) already price bull case — disappointment risk"} ], "risks": [ {"it": "Recessione auto US/EU comprime sia volumi che margini (EBITDA −10/−15%)", "en": "US/EU auto recession compresses both volumes and margins (EBITDA −10/−15%)"}, {"it": "Accelerazione mandati EV riduce terminal value Fuel Systems", "en": "EV mandate acceleration reduces Fuel Systems terminal value"}, {"it": "Debito netto $664M (1.3x EBITDA) gestibile ma $80M+ interest expense annuo", "en": "Net debt $664M (1.3x EBITDA) manageable but $80M+ annual interest expense"} ] }

Sources & Disclaimer

Sources: Google Finance (price & statistics Jun 22, 2026), stockanalysis.com (historicals, dividends), BusinessWire / PHINIA Investor Relations (Q1 2026 press release, guidance, Investor Day Feb 25 2026), Motley Fool / Investing.com (Q1 2026 earnings call transcripts), stocktitan.net (SEC Form 4 filings, 10-Q, 8-K), SEC EDGAR (10-Q Q1 2026, 8-K filings). Peer data: stockanalysis.com (BWA, DORM, VC statistics), GuruFocus, Simply Wall St. Market data — last verified close 2026-06-22: PHIN ~$81.33, market cap ~$3.01B, 52W: $41.59 – $86.94, 37.02M shares outstanding. Short interest: ~2.8%. Dividend $0.30/qtr ($1.20 annual, 1.48% yield). Next earnings: 2026-07-30 (estimated). Adj FY2026 EBITDA guidance $485-525M, revenue $3.52-3.72B, FCF $200-240M. This document is for informational purposes only and does not constitute financial or investment advice.