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 1,719 - -
Change - -52.13% 41.43% -36.85% -2.24% -31.44% - -
Enterprise Value (EV) 1 12,306 9,534 10,782 9,536 7,904 7,415 6,939 6,556
Change - -22.53% 13.09% -11.56% -17.12% -6.18% -6.42% -5.52%
P/E 7.38x 14.3x -5.92x 37.5x -1.46x -2.69x 24.8x 6.66x
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 5.2x 4.11x 3.42x
EV / EBIT 11.3x 9.05x 15x 10.4x 10.3x 16.6x 10.2x 7.15x
EV / FCF 152x -17.7x -599x -19.5x -263x -28.8x -42.2x 21.6x
FCF Yield 0.66% -5.66% -0.17% -5.14% -0.38% -3.48% -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 5.970 5.970 5.970
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.($)
14.46x1.09x5.77x3.2% 32.23B
14.05x1.02x5.72x3.91% 27.38B
9.11x1.18x5.72x3.16% 7.44B
10.33x1.04x6.09x2.75% 6.48B
9.74x - - 3.13% 6.41B
17.99x - - 3.12% 4.92B
10.31x0.68x6.02x3.9% 3.8B
8.08x0.87x4.11x3.69% 3.69B
133.23x - - - 2.6B
Average 25.26x 0.98x 5.57x 3.36% 10.55B
Weighted average by Cap. 16.35x 1.04x 5.71x 3.41%

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