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 1,393 - -
Change - -52.13% 41.43% -36.85% -2.24% -44.41% - -
Enterprise Value (EV) 1 12,306 9,534 10,782 9,536 7,904 6,734 6,625 6,230
Change - -22.53% 13.09% -11.56% -17.12% -14.8% -1.62% -5.96%
P/E 7.38x 14.3x -5.92x 37.5x -1.46x -4.35x 20.1x 5.4x
PBR 1.2x 0.54x 0.87x 0.52x 0.74x 0.44x 0.44x 0.4x
PEG - -0.2x 0x -0x 0x 0.1x -0x 0x
Capitalization / Revenue 0.34x 0.14x 0.2x 0.14x 0.14x 0.08x 0.08x 0.07x
EV / Revenue 0.7x 0.46x 0.54x 0.51x 0.43x 0.38x 0.37x 0.33x
EV / EBITDA 6.25x 4.72x 6.36x 4.84x 4.35x 4.61x 4x 3.26x
EV / EBIT 11.3x 9.05x 15x 10.4x 10.3x 15.4x 10.6x 6.85x
EV / FCF 152x -17.7x -599x -19.5x -263x -26.1x -40.3x 15.3x
FCF Yield 0.66% -5.66% -0.17% -5.14% -0.38% -3.83% -2.48% 6.53%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.89 0.71 -2.42 0.24 -5.99 -1.112 0.2406 0.8961
Distribution rate - - - - - - - -
Net sales 1 17,478 20,805 20,066 18,878 18,280 17,510 17,935 18,702
EBITDA 1 1,970 2,018 1,696 1,969 1,816 1,460 1,657 1,913
EBIT 1 1,087 1,054 720 920 771 436.7 623.5 909.4
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 5,341 5,231 4,837
Reference price 2 21.320 10.150 14.320 9.000 8.760 4.840 4.840 4.840
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.23x1.01x5.38x3.52% 30.36B
13.57x0.98x5.53x4.06% 25.25B
14.35x1.23x5.34x4.01% 8.05B
8.44x1.14x5.42x3.33% 7.16B
9.81x1x5.72x3.02% 6.22B
8.69x - - 3.5% 5.73B
23.77x1.56x11.8x0.19% 5.45B
5.47x0.48x2.99x5.34% 5.27B
18.35x - - 3.05% 5.04B
Average 12.85x 1.06x 6.02x 3.34% 10.95B
Weighted average by Cap. 13.01x 1.03x 5.70x 3.54%

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