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 55,786 - -
Change - -43.67% 4.36% -19.37% 32.87% 6.71% - -
Enterprise Value (EV) 1 66,920 34,504 28,569 31,629 45,763 54,811 49,057 49,524
Change - -48.44% -17.2% 10.71% 44.68% 19.77% -10.5% 0.95%
P/E 4.67x -23.7x 11.3x 6.78x -6.37x 17.5x 7.57x 6.49x
PBR 1.73x 1.08x 1.14x 0.86x 1.45x 1.56x 1.29x 1.18x
PEG - 0x -0x 0.2x 0x -0x 0x 0.4x
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 0.31x 0.27x 0.27x
EV / EBITDA 5.13x 2.29x 1.81x 2.07x 3.81x 4.01x 3.41x 3.11x
EV / EBIT 9.05x 3.56x 2.74x 3.1x 6.75x 5.48x 4.63x 4.22x
EV / FCF 7x 3.8x 4.2x 4.69x -133x 13.6x 9.92x 10.3x
FCF Yield 14.3% 26.3% 23.8% 21.3% -0.75% 7.37% 10.1% 9.72%
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% 4.31% 4.37% 4.46%
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 13.99 13.99 13.99
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.($)
17.53x0.31x4.01x4.31% 55.79B
9.95x1.22x11.08x3.35% 229B
8.07x0.37x3.06x0.83% 75.59B
9.98x1.31x14.54x2.7% 69.22B
8.36x0.1x0.97x6.96% 48.39B
23.96x1.34x7.4x2.36% 47.45B
4.15x0x0.03x7.24% 44B
12.54x0.64x8.78x4.07% 42.7B
8.63x-0.08x-0.65x4.32% 40.51B
24.94x2.11x15.99x1.01% 40B
Average 12.81x 0.73x 6.52x 3.72% 69.24B
Weighted average by Cap. 11.79x 0.86x 7.78x 3.48%

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