Valuation Ford Motor Company Sao Paulo

Stocks

Market Closed - Sao Paulo 15:48:58 2026-09-30 EDT			5-day change	1st Jan Change
62.19 ^BRL	-16.30%		-7.18%	-14.66%

09-30	Industrial Shares Fell as Bond Yields Hovered Near Multiyear Highs -- Industrials Roundup	DJ
09-30	Senators will try to win approval of permanent Chinese car ban in November	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	49,047	-	-
Change	-	-43.67%	4.36%	-19.37%	32.87%	-6.18%	-	-
Enterprise Value (EV) ¹	66,920	34,504	28,569	31,629	45,763	48,072	43,559	41,784
Change	-	-48.44%	-17.2%	10.71%	44.68%	5.05%	-9.39%	-4.08%
P/E	4.67x	-23.7x	11.3x	6.78x	-6.37x	11.7x	6.45x	5.56x
PBR	1.73x	1.08x	1.14x	0.86x	1.45x	1.35x	1.18x	1.03x
PEG	-	0x	-0x	0.2x	0x	-0x	0.1x	0.3x
Capitalization / Revenue	0.66x	0.31x	0.29x	0.23x	0.3x	0.28x	0.27x	0.26x
EV / Revenue	0.53x	0.23x	0.17x	0.18x	0.26x	0.27x	0.24x	0.23x
EV / EBITDA	5.13x	2.29x	1.81x	2.07x	3.81x	3.42x	2.94x	2.62x
EV / EBIT	9.05x	3.56x	2.74x	3.1x	6.75x	4.65x	4.06x	3.52x
EV / FCF	7x	3.8x	4.2x	4.69x	-133x	11.9x	8.81x	8.68x
FCF Yield	14.3%	26.3%	23.8%	21.3%	-0.75%	8.4%	11.4%	11.5%
Dividend per Share ²	0.1	0.5	0.6	0.6	0.6	0.6027	0.6137	0.6291
Rate of return	0.48%	4.3%	4.92%	6.06%	4.57%	5%	5.09%	5.22%
EPS ²	4.45	-0.49	1.08	1.46	-2.06	1.028	1.868	2.167
Distribution rate	2.25%	-102%	55.6%	41.1%	-29.1%	58.6%	32.8%	29%
Net sales ¹	126,150	148,980	165,901	172,706	173,996	177,288	180,729	185,604
EBITDA ¹	13,049	15,053	15,752	15,246	12,025	14,045	14,804	15,926
EBIT ¹	7,397	9,692	10,416	10,208	6,780	10,339	10,741	11,882
Net income ¹	17,937	-1,981	4,347	5,879	-8,182	4,395	7,622	9,125
Net Debt ¹	-16,082	-12,254	-20,227	-7,716	-6,514	-975.2	-5,488	-7,263
Reference price ²	20.77	11.63	12.19	9.90	13.12	12.06	12.06	12.06
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

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.($)
TESLA, INC.	333.57x	12.89x	94.13x	-.--%	1,394B
TOYOTA MOTOR CORPORATION	9.23x	1.24x	11.19x	3.54%	216B
BYD COMPANY LIMITED	15.46x	0.81x	5.55x	1.6%	102B
FERRARI N.V.	35.71x	9.02x	22.98x	1.08%	76.78B
GENERAL MOTORS COMPANY	7.54x	0.34x	2.73x	0.9%	70.61B
HYUNDAI MOTOR COMPANY	8.39x	1.23x	13.99x	3.13%	60B
FORD MOTOR COMPANY	11.96x	0.27x	3.42x	4.9%	49.05B
PORSCHE AG	23.51x	1.36x	7.63x	2.28%	46.76B
MERCEDES-BENZ GROUP AG	7.64x	0.07x	0.66x	7.61%	42.52B
Average	50.33x	3.03x	18.03x	2.78%	228.53B
Weighted average by Cap.	230.56x	9.33x	66.86x	0.94%