Valuation Ford Motor Euronext Paris

Stocks

End-of-day quote Euronext Paris Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-17	Ford to recall about 288,000 US vehicles over loose roof rails	RE
07-15	Ford Motor Chairman Says US Must Prepare for Competition With Chinese Automakers	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	83,002	46,758	48,796	39,345	52,277	56,543	-	-
Change	-	-43.67%	4.36%	-19.37%	32.87%	8.16%	-	-
Enterprise Value (EV) ¹	66,920	34,504	28,569	31,629	45,763	50,063	49,288	48,943
Change	-	-48.44%	-17.2%	10.71%	44.68%	9.4%	-1.55%	-0.7%
P/E	4.67x	-23.7x	11.3x	6.78x	-6.37x	12.3x	8.44x	7.24x
PBR	1.73x	1.08x	1.14x	0.86x	1.45x	1.44x	1.28x	1.17x
PEG	-	0x	-0x	0.2x	0x	-0x	0.2x	0.4x
Capitalization / Revenue	0.66x	0.31x	0.29x	0.23x	0.3x	0.32x	0.32x	0.31x
EV / Revenue	0.53x	0.23x	0.17x	0.18x	0.26x	0.29x	0.28x	0.27x
EV / EBITDA	5.13x	2.29x	1.81x	2.07x	3.81x	3.72x	3.26x	3.02x
EV / EBIT	9.05x	3.56x	2.74x	3.1x	6.75x	5.36x	4.84x	4.28x
EV / FCF	7x	3.8x	4.2x	4.69x	-133x	10.3x	7.63x	6.32x
FCF Yield	14.3%	26.3%	23.8%	21.3%	-0.75%	9.72%	13.1%	15.8%
Dividend per Share ²	0.1	0.5	0.6	0.6	0.6	0.6029	0.6116	0.6122
Rate of return	0.48%	4.3%	4.92%	6.06%	4.57%	4.25%	4.31%	4.31%
EPS ²	4.45	-0.49	1.08	1.46	-2.06	1.151	1.681	1.959
Distribution rate	2.25%	-102%	55.6%	41.1%	-29.1%	52.4%	36.4%	31.3%
Net sales ¹	126,150	148,980	165,901	172,706	173,996	175,197	178,071	183,308
EBITDA ¹	13,049	15,053	15,752	15,246	12,025	13,466	15,134	16,205
EBIT ¹	7,397	9,692	10,416	10,208	6,780	9,339	10,187	11,428
Net income ¹	17,937	-1,981	4,347	5,879	-8,182	4,799	7,204	8,665
Net Debt ¹	-16,082	-12,254	-20,227	-7,716	-6,514	-6,480	-7,254	-7,600
Reference price ²	20.77	11.63	12.19	9.90	13.12	14.19	14.19	14.19
Nbr of stocks (in thousands)	3,996,242	4,020,494	4,002,954	3,974,289	3,984,499	3,984,693	-	-
Announcement Date	2/3/22 A	2/2/23 A	2/6/24 A	2/5/25 A	2/10/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOYOTA MOTOR CORPORATION	9.76x	1.25x	11.52x	3.5%	212B
GENERAL MOTORS COMPANY	6.42x	0.33x	2.65x	0.96%	70.08B
HYUNDAI MOTOR COMPANY	9.62x	1.26x	13.74x	2.63%	66.05B
MERCEDES-BENZ GROUP AG	7.99x	0.11x	1x	7.22%	48.5B
PORSCHE AG	25.66x	1.36x	7.61x	2.3%	46.83B
VOLKSWAGEN AG	3.86x	-0x	-0.01x	7.52%	42.89B
BMW AG	7.82x	-0.07x	-0.63x	4.99%	40.51B
HONDA MOTOR CO., LTD.	13.98x	0.61x	7.27x	4.49%	37.34B
MAHINDRA & MAHINDRA LIMITED	22x	1.92x	13.89x	1.14%	36.16B
Average	11.90x	0.75x	6.34x	3.86%	66.71B
Weighted average by Cap.	10.90x	0.88x	7.81x	3.62%