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 55,348 - -
Change - -43.67% 4.36% -19.37% 32.87% 5.87% - -
Enterprise Value (EV) 1 66,920 34,504 28,569 31,629 45,763 54,373 48,619 49,086
Change - -48.44% -17.2% 10.71% 44.68% 18.81% -10.58% 0.96%
P/E 4.67x -23.7x 11.3x 6.78x -6.37x 17.4x 7.51x 6.44x
PBR 1.73x 1.08x 1.14x 0.86x 1.45x 1.55x 1.28x 1.17x
PEG - 0x -0x 0.2x 0x -0x 0x 0.4x
Capitalization / Revenue 0.66x 0.31x 0.29x 0.23x 0.3x 0.31x 0.31x 0.3x
EV / Revenue 0.53x 0.23x 0.17x 0.18x 0.26x 0.31x 0.27x 0.26x
EV / EBITDA 5.13x 2.29x 1.81x 2.07x 3.81x 3.98x 3.38x 3.08x
EV / EBIT 9.05x 3.56x 2.74x 3.1x 6.75x 5.44x 4.59x 4.18x
EV / FCF 7x 3.8x 4.2x 4.69x -133x 13.5x 9.83x 10.2x
FCF Yield 14.3% 26.3% 23.8% 21.3% -0.75% 7.42% 10.2% 9.8%
Dividend per Share 2 0.1 0.5 0.6 0.6 0.6 0.6024 0.6116 0.6238
Rate of return 0.48% 4.3% 4.92% 6.06% 4.57% 4.34% 4.41% 4.49%
EPS 2 4.45 -0.49 1.08 1.46 -2.06 0.7982 1.847 2.156
Distribution rate 2.25% -102% 55.6% 41.1% -29.1% 75.5% 33.1% 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 9,996 10,588 11,735
Net income 1 17,937 -1,981 4,347 5,879 -8,182 3,342 7,598 9,002
Net Debt 1 -16,082 -12,254 -20,227 -7,716 -6,514 -975.2 -6,729 -6,262
Reference price 2 20.77 11.63 12.19 9.90 13.12 13.88 13.88 13.88
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.($)
17.39x0.31x3.98x4.34% 55.35B
10.05x1.25x11.35x3.28% 231B
8.08x0.38x3.06x0.83% 75.7B
9.58x1.28x14.36x2.81% 66.96B
8.77x0.11x1.12x6.64% 50.39B
24.69x1.37x7.65x2.29% 48.58B
4.32x0.01x0.07x6.9% 45.32B
9.33x-0.06x-0.47x3.95% 43.53B
11.58x0.63x8.15x4.17% 41.43B
24.28x2.05x15.53x1.04% 38.99B
Average 12.81x 0.73x 6.48x 3.63% 69.69B
Weighted average by Cap. 11.77x 0.85x 7.73x 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