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 1,799 - -
Change - -52.13% 41.43% -36.85% -2.24% -28.22% - -
Enterprise Value (EV) 1 12,306 9,534 10,782 9,536 7,904 7,496 7,019 6,636
Change - -22.53% 13.09% -11.56% -17.12% -5.16% -6.35% -5.46%
P/E 7.38x 14.3x -5.92x 37.5x -1.46x -2.82x 26x 6.97x
PBR 1.2x 0.54x 0.87x 0.52x 0.74x 0.61x 0.56x 0.51x
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 0.1x
EV / Revenue 0.7x 0.46x 0.54x 0.51x 0.43x 0.43x 0.39x 0.36x
EV / EBITDA 6.25x 4.72x 6.36x 4.84x 4.35x 5.26x 4.15x 3.46x
EV / EBIT 11.3x 9.05x 15x 10.4x 10.3x 16.8x 10.3x 7.24x
EV / FCF 152x -17.7x -599x -19.5x -263x -29.1x -42.7x 21.9x
FCF Yield 0.66% -5.66% -0.17% -5.14% -0.38% -3.44% -2.34% 4.57%
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 6.250 6.250 6.250
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.($)
13.75x1.05x5.54x3.35% 31.59B
14.28x1.04x5.79x3.84% 27.69B
11.38x1.17x6.58x2.6% 7.21B
8.46x1.14x5.39x3.38% 7.17B
9.92x - - 3.07% 6.53B
17.65x - - 3.17% 4.84B
7.73x0.83x4.09x3.82% 3.6B
9.6x0.65x5.31x4.22% 3.54B
36.25x1.94x10.9x1.84% 2.61B
Average 14.33x 1.11x 6.23x 3.26% 10.53B
Weighted average by Cap. 13.49x 1.06x 5.80x 3.42%

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