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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
333.57x12.89x94.13x-.--% 1,394B
9.23x1.24x11.19x3.54% 216B
15.46x0.81x5.55x1.6% 102B
35.71x9.02x22.98x1.08% 76.78B
7.54x0.34x2.73x0.9% 70.61B
8.39x1.23x13.99x3.13% 60B
11.96x0.27x3.42x4.9% 49.05B
23.51x1.36x7.63x2.28% 46.76B
7.64x0.07x0.66x7.61% 42.52B
Average 50.33x 3.03x 18.03x 2.78% 228.53B
Weighted average by Cap. 230.56x 9.33x 66.86x 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