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 58,299 - -
Change - -43.67% 4.36% -19.37% 32.87% 11.52% - -
Enterprise Value (EV) 1 66,920 34,504 28,569 31,629 45,763 57,323 50,313 51,035
Change - -48.44% -17.2% 10.71% 44.68% 25.26% -12.23% 1.44%
P/E 4.67x -23.7x 11.3x 6.78x -6.37x 18.3x 7.93x 6.76x
PBR 1.73x 1.08x 1.14x 0.86x 1.45x 1.63x 1.35x 1.25x
PEG - 0x -0x 0.2x 0x -0x 0x 0.4x
Capitalization / Revenue 0.66x 0.31x 0.29x 0.23x 0.3x 0.33x 0.32x 0.31x
EV / Revenue 0.53x 0.23x 0.17x 0.18x 0.26x 0.32x 0.28x 0.27x
EV / EBITDA 5.13x 2.29x 1.81x 2.07x 3.81x 4.2x 3.5x 3.2x
EV / EBIT 9.05x 3.56x 2.74x 3.1x 6.75x 5.66x 4.75x 4.35x
EV / FCF 7x 3.8x 4.2x 4.69x -133x 14.2x 10.2x 10.6x
FCF Yield 14.3% 26.3% 23.8% 21.3% -0.75% 7.04% 9.83% 9.43%
Dividend per Share 2 0.1 0.5 0.6 0.6 0.6 0.6027 0.6125 0.6262
Rate of return 0.48% 4.3% 4.92% 6.06% 4.57% 4.12% 4.19% 4.28%
EPS 2 4.45 -0.49 1.08 1.46 -2.06 0.7982 1.845 2.163
Distribution rate 2.25% -102% 55.6% 41.1% -29.1% 75.5% 33.2% 28.9%
Net sales 1 126,150 148,980 165,901 172,706 173,996 176,665 180,070 186,028
EBITDA 1 13,049 15,053 15,752 15,246 12,025 13,660 14,395 15,926
EBIT 1 7,397 9,692 10,416 10,208 6,780 10,119 10,590 11,721
Net income 1 17,937 -1,981 4,347 5,879 -8,182 3,342 7,598 9,095
Net Debt 1 -16,082 -12,254 -20,227 -7,716 -6,514 -975.2 -7,986 -7,263
Reference price 2 20.77 11.63 12.19 9.90 13.12 14.62 14.62 14.62
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 2/3/22 2/2/23 2/6/24 2/5/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.32x0.32x4.2x4.12% 58.3B
9.93x1.23x11.26x3.32% 233B
8.22x0.38x3.12x0.82% 77.01B
9.1x1.26x14.17x2.89% 65.8B
8.9x0.12x1.17x6.6% 51.25B
4.65x0.01x0.12x6.49% 47.48B
23.76x1.33x7.4x2.38% 46.82B
9.36x-0.05x-0.46x3.94% 43.71B
11.73x0.64x8.42x4.2% 42.32B
23.09x1.94x14.7x1.09% 37.52B
Average 12.71x 0.72x 6.41x 3.58% 70.34B
Weighted average by Cap. 11.62x 0.83x 7.60x 3.43%

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. Valuation Ford Motor Company
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!