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 1,753 - -
Change - -52.13% 41.43% -36.85% -2.24% -30.06% - -
Enterprise Value (EV) 1 12,306 9,534 10,782 9,536 7,904 7,450 6,973 6,590
Change - -22.53% 13.09% -11.56% -17.12% -5.75% -6.39% -5.49%
P/E 7.38x 14.3x -5.92x 37.5x -1.46x -2.74x 25.3x 6.8x
PBR 1.2x 0.54x 0.87x 0.52x 0.74x 0.59x 0.55x 0.5x
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 0.43x 0.39x 0.35x
EV / EBITDA 6.25x 4.72x 6.36x 4.84x 4.35x 5.23x 4.13x 3.44x
EV / EBIT 11.3x 9.05x 15x 10.4x 10.3x 16.7x 10.2x 7.19x
EV / FCF 152x -17.7x -599x -19.5x -263x -28.9x -74.6x 21.7x
FCF Yield 0.66% -5.66% -0.17% -5.14% -0.38% -3.46% -1.34% 4.61%
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 1,424 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 6.090 6.090 6.090
Nbr of stocks (in thousands) 2,81,293 2,82,861 2,83,548 2,84,920 2,86,161 2,87,899 - -
Announcement Date 11/02/22 08/02/23 12/02/24 13/02/25 09/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.28x1.14x6.02x3.08% 3.38TCr
14.05x1.02x5.47x3.89% 2.71TCr
9.42x1.24x6x3.19% 741.25Cr
10.13x1.02x5.97x2.8% 633.28Cr
9.57x - - 3.18% 627.7Cr
17.6x - - 3.18% 480.6Cr
10.74x0.7x5.4x4.06% 397.98Cr
8.44x0.86x4.05x3.72% 365.49Cr
128.05x - - - 249.15Cr
Average 24.81x 1.00x 5.49x 3.39% 1.06TCr
Weighted average by Cap. 16.36x 1.07x 5.72x 3.39%

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