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 1,546 - -
Change - -52.13% 41.43% -36.85% -2.24% -38.33% - -
Enterprise Value (EV) 1 12,306 9,534 10,782 9,536 7,904 6,884 6,766 6,383
Change - -22.53% 13.09% -11.56% -17.12% -12.9% -1.71% -5.66%
P/E 7.38x 14.3x -5.92x 37.5x -1.46x -4.83x 22.3x 5.99x
PBR 1.2x 0.54x 0.87x 0.52x 0.74x 0.51x 0.48x 0.44x
PEG - -0.2x 0x -0x 0x 0.1x -0x 0x
Capitalization / Revenue 0.34x 0.14x 0.2x 0.14x 0.14x 0.09x 0.09x 0.08x
EV / Revenue 0.7x 0.46x 0.54x 0.51x 0.43x 0.39x 0.38x 0.34x
EV / EBITDA 6.25x 4.72x 6.36x 4.84x 4.35x 4.83x 4x 3.33x
EV / EBIT 11.3x 9.05x 15x 10.4x 10.3x 15.4x 9.92x 6.96x
EV / FCF 152x -17.7x -599x -19.5x -263x -26.7x -41.2x 21x
FCF Yield 0.66% -5.66% -0.17% -5.14% -0.38% -3.74% -2.43% 4.75%
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 17,523 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 5,338 5,220 4,837
Reference price 2 21.320 10.150 14.320 9.000 8.760 5.370 5.370 5.370
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.($)
13.03x0.99x5.25x3.52% 30.61B
13.59x0.99x5.55x4.04% 26.32B
7.98x1.1x5.22x3.52% 6.95B
10.21x1.04x5.94x2.9% 6.48B
9.02x - - 3.38% 5.95B
16.81x - - 3.33% 4.63B
7.64x0.93x4.53x3.77% 3.7B
9.13x0.63x5.1x4.43% 3.42B
35.65x1.91x10.75x1.87% 2.56B
Average 13.67x 1.08x 6.05x 3.42% 10.07B
Weighted average by Cap. 12.80x 1.02x 5.54x 3.61%

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. GYT Stock
  5. Valuation The Goodyear Tire & Rubber Company
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!