Valuation Ford Motor Company

Equities

Market Closed - Nyse Other stock markets 04:00:31 2024-12-06 pm EST			5-day change	1st Jan Change
10.51 ^USD	+0.67%		-5.57%	-13.78%

Dec. 06	Trump Transition Team Mulls Cancellation of US Postal Service Electric Mail Truck Contract	MT
Dec. 06	Trump Transition Team Mulls Cancellation of US Postal Service Electric Mail Truck Contract	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	36,874	34,970	83,002	46,758	48,796	41,770	-	-
Change	-	-5.16%	137.35%	-43.67%	4.36%	-14.4%	-	-
Enterprise Value (EV) ¹	29,381	27,754	66,920	34,504	28,569	33,420	31,700	30,389
Change	-	-5.53%	141.11%	-48.44%	-17.2%	16.98%	-5.15%	-4.14%
P/E ratio	930x	-27.5x	4.67x	-23.7x	11.3x	7.86x	5.96x	5.29x
PBR	1.03x	1.14x	1.73x	1.08x	1.14x	0.93x	0.87x	0.8x
PEG	-	0x	-0x	0x	-0x	0.3x	0.2x	0.4x
Capitalization / Revenue	0.26x	0.3x	0.66x	0.31x	0.29x	0.24x	0.24x	0.24x
EV / Revenue	0.2x	0.24x	0.53x	0.23x	0.17x	0.19x	0.18x	0.17x
EV / EBITDA	2.68x	3.85x	5.13x	2.29x	1.81x	2.47x	2.44x	2.11x
EV / EBIT	5.96x	17x	9.05x	3.56x	2.74x	3.38x	3.25x	2.94x
EV / FCF	10.5x	1.5x	7x	-	4.2x	4.04x	5.02x	4.12x
FCF Yield	9.48%	66.8%	14.3%	-	23.8%	24.8%	19.9%	24.3%
Dividend per Share ²	0.6	0.15	0.1	0.5	0.6	0.6003	0.6193	0.6112
Rate of return	6.45%	1.71%	0.48%	4.3%	4.92%	5.71%	5.89%	5.82%
EPS ²	0.01	-0.32	4.45	-0.49	1.08	1.337	1.762	1.986
Distribution rate	6,000%	-46.9%	2.25%	-102%	55.6%	44.9%	35.1%	30.8%
Net sales ¹	143,599	115,885	126,150	148,980	165,901	175,922	175,853	177,254
EBITDA ¹	10,949	7,210	13,049	15,053	15,752	13,512	12,968	14,404
EBIT ¹	4,926	1,633	7,397	9,692	10,416	9,877	9,747	10,345
Net income ¹	47	-1,279	17,937	-1,981	4,347	5,783	7,094	7,974
Net Debt ¹	-7,493	-7,216	-16,082	-12,254	-20,227	-8,350	-10,070	-11,381
Reference price ²	9.30	8.79	20.77	11.63	12.19	10.51	10.51	10.51
Nbr of stocks (in thousands)	3,964,897	3,978,427	3,996,242	4,020,494	4,002,954	3,974,289	-	-
Announcement Date	2/4/20	2/4/21	2/3/22	2/2/23	2/6/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
FORD MOTOR COMPANY	7.86x	0.19x	2.47x	+5.71%	41.77B
TOYOTA MOTOR CORPORATION	8.51x	1.23x	9.17x	+3.37%	230B
GENERAL MOTORS COMPANY	5.69x	0.27x	1.88x	+0.89%	58.73B
MERCEDES-BENZ GROUP AG	5.5x	0.14x	1.03x	+8.02%	54.11B
BMW AG	6.05x	0.24x	1.65x	+5.93%	50.88B
VOLKSWAGEN AG	3.57x	0.02x	0.17x	+7.64%	44.97B
MAHINDRA & MAHINDRA LIMITED	29.83x	2.91x	20.23x	+0.79%	40.45B
HONDA MOTOR CO., LTD.	5.97x	0.53x	5.65x	+5.45%	39.81B
HYUNDAI MOTOR COMPANY	3.79x	0.88x	7.51x	+6.24%	35.57B
TATA MOTORS LIMITED	13.84x	0.75x	5.52x	+0.74%	35.5B
Average	9.06x	0.72x	5.53x	+4.48%	63.2B
Weighted average by Cap.	8.63x	0.83x	6.29x	+4.18%