Company Valuation: The Goodyear Tire & Rubber Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,997 2,871 4,060 2,564 2,507 1,725 - -
Change - -52.13% 41.43% -36.85% -2.24% -31.21% - -
Enterprise Value (EV) 1 12,306 9,534 10,782 9,536 7,904 7,421 6,945 6,562
Change - -22.53% 13.09% -11.56% -17.12% -6.11% -6.42% -5.51%
P/E 7.38x 14.3x -5.92x 37.5x -1.46x -2.7x 24.9x 6.68x
PBR 1.2x 0.54x 0.87x 0.52x 0.74x 0.58x 0.54x 0.49x
PEG - -0.2x 0x -0x 0x 0x -0x 0x
Capitalization / Revenue 0.34x 0.14x 0.2x 0.14x 0.14x 0.1x 0.1x 0.09x
EV / Revenue 0.7x 0.46x 0.54x 0.51x 0.43x 0.42x 0.39x 0.35x
EV / EBITDA 6.25x 4.72x 6.36x 4.84x 4.35x 5.21x 4.11x 3.42x
EV / EBIT 11.3x 9.05x 15x 10.4x 10.3x 16.6x 10.2x 7.16x
EV / FCF 152x -17.7x -599x -19.5x -263x -28.8x -42.3x 21.6x
FCF Yield 0.66% -5.66% -0.17% -5.14% -0.38% -3.47% -2.37% 4.63%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.89 0.71 -2.42 0.24 -5.99 -2.22 0.2406 0.8961
Distribution rate - - - - - - - -
Net sales 1 17,478 20,805 20,066 18,878 18,280 17,523 17,947 18,690
EBITDA 1 1,970 2,018 1,696 1,969 1,816 1,426 1,690 1,918
EBIT 1 1,087 1,054 720 920 771 446 681.9 917
Net income 764 202 -689 70 -1,721 - -172.9 71.3
Net Debt 1 6,309 6,663 6,722 6,972 5,397 5,696 5,220 4,837
Reference price 2 21.320 10.150 14.320 9.000 8.760 5.990 5.990 5.990
Nbr of stocks (in thousands) 281,293 282,861 283,548 284,920 286,161 287,899 - -
Announcement Date 2/11/22 2/8/23 2/12/24 2/13/25 2/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-2.82x0.43x5.26x-.--% 1.81B
14.39x1.1x5.8x3.2% 32.29B
14.21x1.03x5.77x3.86% 27.55B
8.9x1.18x5.68x3.25% 7.34B
11.36x1.14x6.66x2.5% 7.13B
10.07x - - 3.02% 6.62B
18.13x - - 3.09% 4.96B
10.16x0.68x5.48x3.98% 3.69B
7.97x0.86x4.12x3.72% 3.63B
36.63x1.95x10.98x1.82% 2.64B
Average 12.90x 1.05x 6.22x 2.85% 9.77B
Weighted average by Cap. 13.49x 1.07x 5.91x 3.28%

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. GT Stock
  4. Valuation The Goodyear Tire & Rubber Company