Valuation Ford Motor Euronext Paris

Stocks

End-of-day quote Euronext Paris Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

06-18	Ford Motor, Unifor to Open 2026 Auto Talks on Monday	MT
06-18	Iran war fuel spikes lift Europe's EV sales, but growth may not last	RE

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	56,025	-	-
Change	-	-43.67%	4.36%	-19.37%	32.87%	7.17%	-	-
Enterprise Value (EV) ¹	66,920	34,504	28,569	31,629	45,763	50,842	48,619	48,219
Change	-	-48.44%	-17.2%	10.71%	44.68%	11.1%	-4.37%	-0.82%
P/E	4.67x	-23.7x	11.3x	6.78x	-6.37x	21.7x	7.88x	6.62x
PBR	1.73x	1.08x	1.14x	0.86x	1.45x	1.43x	1.27x	1.17x
PEG	-	0x	-0x	0.2x	0x	-0x	0x	0.3x
Capitalization / Revenue	0.66x	0.31x	0.29x	0.23x	0.3x	0.32x	0.31x	0.3x
EV / Revenue	0.53x	0.23x	0.17x	0.18x	0.26x	0.29x	0.27x	0.26x
EV / EBITDA	5.13x	2.29x	1.81x	2.07x	3.81x	3.94x	3.34x	2.93x
EV / EBIT	9.05x	3.56x	2.74x	3.1x	6.75x	5.45x	4.74x	4.26x
EV / FCF	7x	3.8x	4.2x	4.69x	-133x	10.7x	7.28x	6.23x
FCF Yield	14.3%	26.3%	23.8%	21.3%	-0.75%	9.32%	13.7%	16.1%
Dividend per Share ²	0.1	0.5	0.6	0.6	-	0.6027	0.6164	0.6242
Rate of return	0.48%	4.3%	4.92%	6.06%	-	4.29%	4.38%	4.44%
EPS ²	4.45	-0.49	1.08	1.46	-2.06	0.6479	1.784	2.124
Distribution rate	2.25%	-102%	55.6%	41.1%	-	93%	34.6%	29.4%
Net sales ¹	126,150	148,980	165,901	172,706	173,996	175,702	178,974	188,500
EBITDA ¹	13,049	15,053	15,752	15,246	12,025	12,897	14,548	16,448
EBIT ¹	7,397	9,692	10,416	10,208	6,780	9,320	10,247	11,331
Net income ¹	17,937	-1,981	4,347	5,879	-8,182	3,432	7,215	8,626
Net Debt ¹	-16,082	-12,254	-20,227	-7,716	-6,514	-5,183	-7,406	-7,806
Reference price ²	20.77	11.63	12.19	9.90	13.12	14.06	14.06	14.06
Nbr of stocks (in thousands)	3,996,242	4,020,494	4,002,954	3,974,289	3,984,499	3,984,693	-	-
Announcement Date	2/3/22	2/2/23	2/6/24	2/5/25	2/10/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOYOTA MOTOR CORPORATION	9.1x	1.3x	11.85x	3.67%	224B
HYUNDAI MOTOR COMPANY	13.6x	1.44x	15.52x	1.85%	90.56B
GENERAL MOTORS COMPANY	6.64x	0.34x	2.72x	0.94%	71.49B
PORSCHE AG	26.39x	1.43x	8.06x	2.16%	50.14B
MERCEDES-BENZ GROUP AG	7.69x	0.09x	0.87x	7.52%	48B
VOLKSWAGEN AG	4.07x	0.01x	0.12x	7.45%	46.73B
BMW AG	7.2x	-0.06x	-0.52x	5.18%	41.76B
MAHINDRA & MAHINDRA LIMITED	23.86x	2.23x	15.36x	0.95%	36.42B
HONDA MOTOR CO., LTD.	13.9x	0.58x	6.96x	4.96%	34.09B
Average	12.50x	0.82x	6.77x	3.85%	71.51B
Weighted average by Cap.	11.30x	0.97x	8.52x	3.57%