Company Valuation: The Goodyear Tire & Rubber Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,997 2,871 4,060 2,564 2,507 1,736 - -
Change - -52.13% 41.43% -36.85% -2.24% -30.75% - -
Enterprise Value (EV) 1 12,306 9,534 10,782 9,536 7,904 7,432 6,956 6,573
Change - -22.53% 13.09% -11.56% -17.12% -5.97% -6.41% -5.51%
P/E 7.38x 14.3x -5.92x 37.5x -1.46x -2.72x 25.1x 6.73x
PBR 1.2x 0.54x 0.87x 0.52x 0.74x 0.59x 0.54x 0.5x
PEG - -0.2x 0x -0x 0x 0x -0x 0x
Capitalization / Revenue 0.34x 0.14x 0.2x 0.14x 0.14x 0.1x 0.1x 0.09x
EV / Revenue 0.7x 0.46x 0.54x 0.51x 0.43x 0.42x 0.39x 0.35x
EV / EBITDA 6.25x 4.72x 6.36x 4.84x 4.35x 5.23x 4.21x 3.43x
EV / EBIT 11.3x 9.05x 15x 10.4x 10.3x 16.9x 10.7x 7.17x
EV / FCF 152x -17.7x -599x -19.5x -263x -31.5x -74.4x 21.7x
FCF Yield 0.66% -5.66% -0.17% -5.14% -0.38% -3.18% -1.34% 4.62%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.89 0.71 -2.42 0.24 -5.99 -2.22 0.2406 0.8961
Distribution rate - - - - - - - -
Net sales 1 17,478 20,805 20,066 18,878 18,280 17,523 17,947 18,690
EBITDA 1 1,970 2,018 1,696 1,969 1,816 1,421 1,651 1,918
EBIT 1 1,087 1,054 720 920 771 441 648.7 917
Net income 764 202 -689 70 -1,721 - -172.9 71.3
Net Debt 1 6,309 6,663 6,722 6,972 5,397 5,696 5,220 4,837
Reference price 2 21.320 10.150 14.320 9.000 8.760 6.030 6.030 6.030
Nbr of stocks (in thousands) 281,293 282,861 283,548 284,920 286,161 287,899 - -
Announcement Date 11/2/22 8/2/23 12/2/24 13/2/25 9/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.28x1.14x6.02x3.08% 33.84B
13.93x1.02x5.68x3.93% 26.91B
9.42x1.24x6x3.19% 7.43B
10.37x1.04x6.11x2.74% 6.48B
9.82x - - 3.1% 6.44B
17.82x - - 3.14% 4.86B
10.74x0.7x5.4x3.72% 3.99B
8.44x0.86x4.05x3.72% 3.66B
131.72x - - - 2.56B
Average 25.28x 1.00x 5.54x 3.33% 10.69B
Weighted average by Cap. 16.54x 1.07x 5.79x 3.37%

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. GT Stock
  4. GT Stock
  5. Valuation The Goodyear Tire & Rubber Company