Valuation Ford Motor Company

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-12-04 EST			5-day change	1st Jan Change
13.14 ^USD	+0.38%		-1.05%	+32.73%

11:14am	Stellantis CEO says hybrids are a top priority for the US market	RE
12-03	US projects automakers would save more than $35 billion under new fuel rules	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	34,970	83,002	46,758	48,796	39,345	52,157	-	-
Change	-	137.35%	-43.67%	4.36%	-19.37%	32.56%	-	-
Enterprise Value (EV) ¹	27,754	66,920	34,504	28,569	31,629	45,174	41,506	38,893
Change	-	141.11%	-48.44%	-17.2%	10.71%	42.82%	-8.12%	-6.29%
P/E ratio	-27.5x	4.67x	-23.7x	11.3x	6.78x	17.7x	8.62x	7.64x
PBR	1.14x	1.73x	1.08x	1.14x	0.86x	1.13x	1.06x	1x
PEG	-	-0x	0x	-0x	0.2x	-0.4x	0x	0.6x
Capitalization / Revenue	0.3x	0.66x	0.31x	0.29x	0.23x	0.3x	0.3x	0.3x
EV / Revenue	0.24x	0.53x	0.23x	0.17x	0.18x	0.26x	0.24x	0.22x
EV / EBITDA	3.85x	5.13x	2.29x	1.81x	2.07x	4.59x	3.32x	2.82x
EV / EBIT	17x	9.05x	3.56x	2.74x	3.1x	7.08x	4.93x	4.07x
EV / FCF	1.5x	7x	3.8x	4.2x	4.69x	8.07x	7.14x	5.43x
FCF Yield	66.8%	14.3%	26.3%	23.8%	21.3%	12.4%	14%	18.4%
Dividend per Share ²	0.15	0.1	0.5	0.6	0.6	0.661	0.6016	0.5959
Rate of return	1.71%	0.48%	4.3%	4.92%	6.06%	5.05%	4.6%	4.55%
EPS ²	-0.32	4.45	-0.49	1.08	1.46	0.7413	1.519	1.713
Distribution rate	-46.9%	2.25%	-102%	55.6%	41.1%	89.2%	39.6%	34.8%
Net sales ¹	115,885	126,150	148,980	165,901	172,706	174,839	175,228	176,731
EBITDA ¹	7,210	13,049	15,053	15,752	15,246	9,836	12,518	13,807
EBIT ¹	1,633	7,397	9,692	10,416	10,208	6,383	8,423	9,553
Net income ¹	-1,279	17,937	-1,981	4,347	5,879	3,036	6,193	7,415
Net Debt ¹	-7,216	-16,082	-12,254	-20,227	-7,716	-6,983	-10,651	-13,264
Reference price ²	8.79	20.77	11.63	12.19	9.90	13.09	13.09	13.09
Nbr of stocks (in thousands)	3,978,427	3,996,242	4,020,494	4,002,954	3,974,289	3,984,499	-	-
Announcement Date	2/4/21	2/3/22	2/2/23	2/6/24	2/5/25	-	-	-

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.($)
FORD MOTOR COMPANY	17.66x	0.26x	4.59x	5.05%	52.16B
TOYOTA MOTOR CORPORATION	11.27x	1.35x	11.77x	3.17%	253B
GENERAL MOTORS COMPANY	8.75x	0.33x	3.1x	0.78%	70.02B
MERCEDES-BENZ GROUP AG	10.87x	0.18x	1.87x	4.14%	64.59B
BMW AG	8.3x	0.06x	0.48x	4.39%	63.6B
VOLKSWAGEN AG	10.02x	0.06x	0.58x	4.17%	60.47B
MAHINDRA & MAHINDRA LIMITED	29.83x	2.76x	18.87x	0.75%	45.18B
HYUNDAI MOTOR COMPANY	5.88x	1.02x	10.79x	4.39%	39.63B
HONDA MOTOR CO., LTD.	11.83x	0.49x	8.02x	4.88%	37.75B
SUZUKI MOTOR CORPORATION	12.34x	0.69x	5.08x	1.99%	29.47B
Average	12.67x	0.72x	6.52x	3.37%	71.55B
Weighted average by Cap.	12.03x	0.84x	7.48x	3.31%