Company Valuation: Ford Motor Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 83,002 46,758 48,796 39,345 52,277 48,090 - -
Change - -43.67% 4.36% -19.37% 32.87% -8.01% - -
Enterprise Value (EV) 1 66,920 34,504 28,569 31,629 45,763 47,115 42,602 40,827
Change - -48.44% -17.2% 10.71% 44.68% 2.96% -9.58% -4.17%
P/E 4.67x -23.7x 11.3x 6.78x -6.37x 11.7x 6.45x 5.56x
PBR 1.73x 1.08x 1.14x 0.86x 1.45x 1.35x 1.18x 1.03x
PEG - 0x -0x 0.2x 0x -0x 0.1x 0.3x
Capitalization / Revenue 0.66x 0.31x 0.29x 0.23x 0.3x 0.27x 0.27x 0.26x
EV / Revenue 0.53x 0.23x 0.17x 0.18x 0.26x 0.27x 0.24x 0.22x
EV / EBITDA 5.13x 2.29x 1.81x 2.07x 3.81x 3.35x 2.88x 2.56x
EV / EBIT 9.05x 3.56x 2.74x 3.1x 6.75x 4.56x 3.97x 3.44x
EV / FCF 7x 3.8x 4.2x 4.69x -133x 11.7x 8.62x 8.48x
FCF Yield 14.3% 26.3% 23.8% 21.3% -0.75% 8.57% 11.6% 11.8%
Dividend per Share 2 0.1 0.5 0.6 0.6 0.6 0.6027 0.6137 0.6291
Rate of return 0.48% 4.3% 4.92% 6.06% 4.57% 5% 5.09% 5.22%
EPS 2 4.45 -0.49 1.08 1.46 -2.06 1.028 1.868 2.167
Distribution rate 2.25% -102% 55.6% 41.1% -29.1% 58.6% 32.8% 29%
Net sales 1 126,150 148,980 165,901 172,706 173,996 177,288 180,729 185,604
EBITDA 1 13,049 15,053 15,752 15,246 12,025 14,045 14,804 15,926
EBIT 1 7,397 9,692 10,416 10,208 6,780 10,339 10,741 11,882
Net income 1 17,937 -1,981 4,347 5,879 -8,182 4,395 7,622 9,125
Net Debt 1 -16,082 -12,254 -20,227 -7,716 -6,514 -975.2 -5,488 -7,263
Reference price 2 20.77 11.63 12.19 9.90 13.12 12.06 12.06 12.06
Nbr of stocks (in thousands) 3,996,242 4,020,494 4,002,954 3,974,289 3,984,499 3,987,596 - -
Announcement Date 3/2/22 2/2/23 6/2/24 5/2/25 10/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
335.44x12.96x94.66x-.--% 1,401B
9.35x1.25x11.27x3.5% 220B
15.42x0.82x5.6x1.6% 103B
35.13x8.88x22.62x1.1% 75.72B
7.21x0.32x2.6x0.94% 67.56B
8.27x1.23x13.92x3.17% 59.21B
11.73x0.27x3.35x5% 48.09B
23.61x1.37x7.66x2.27% 47.07B
7.63x0.07x0.66x7.62% 42.5B
Average 50.42x 3.02x 18.04x 2.8% 229.29B
Weighted average by Cap. 232.28x 9.39x 67.34x 0.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. F Stock
  4. F * Stock
  5. Valuation Ford Motor Company