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 1,845 - -
Change - -52.13% 41.43% -36.85% -2.24% -26.39% - -
Enterprise Value (EV) 1 12,306 9,534 10,782 9,536 7,904 7,084 6,868 6,451
Change - -22.53% 13.09% -11.56% -17.12% -10.37% -3.05% -6.07%
P/E 7.38x 14.3x -5.92x 37.5x -1.46x -16x 8.3x 5.5x
PBR 1.2x 0.54x 0.87x 0.52x 0.74x 0.59x 0.56x 0.51x
PEG - -0.2x 0x -0x 0x 0.2x -0x 0.1x
Capitalization / Revenue 0.34x 0.14x 0.2x 0.14x 0.14x 0.11x 0.1x 0.1x
EV / Revenue 0.7x 0.46x 0.54x 0.51x 0.43x 0.4x 0.38x 0.35x
EV / EBITDA 6.25x 4.72x 6.36x 4.84x 4.35x 4.66x 3.92x 3.23x
EV / EBIT 11.3x 9.05x 15x 10.4x 10.3x 12.7x 8.74x 6.37x
EV / FCF 152x -17.7x -599x -19.5x -263x -80.5x 60.1x 61.9x
FCF Yield 0.66% -5.66% -0.17% -5.14% -0.38% -1.24% 1.66% 1.62%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.89 0.71 -2.42 0.24 -5.99 -0.402 0.7756 1.171
Distribution rate - - - - - - - -
Net sales 1 17,478 20,805 20,066 18,878 18,280 17,517 17,991 18,509
EBITDA 1 1,970 2,018 1,696 1,969 1,816 1,521 1,751 1,995
EBIT 1 1,087 1,054 720 920 771 556.5 785.5 1,013
Net income 764 202 -689 70 -1,721 - - -
Net Debt 1 6,309 6,663 6,722 6,972 5,397 5,239 5,023 4,606
Reference price 2 21.320 10.150 14.320 9.000 8.760 6.440 6.440 6.440
Nbr of stocks (in thousands) 281,293 282,861 283,548 284,920 286,161 286,517 - -
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.($)
12.09x0.91x4.89x3.94% 26.08B
12.94x1x5.54x4.08% 26.02B
9.62x1.21x5.93x2.95% 7.08B
8.72x - - 3.49% 5.67B
8.59x0.88x5.15x3.29% 5.35B
17.51x - - 2.38% 5.11B
8.38x0.83x3.81x3.8% 3.55B
9.8x0.64x5.04x4.17% 3.48B
154.79x - - - 2.99B
Average 26.94x 0.91x 5.06x 3.51% 9.48B
Weighted average by Cap. 16.77x 0.95x 5.20x 3.73%

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