As of 2024-12-15, the Intrinsic Value of Ford Motor Co (F) is
0.44 USD. This Ford valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.39 USD, the upside of Ford Motor Co is
-95.80%.
The range of the Intrinsic Value is (14.58) - 136.44 USD
Ford Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(14.58) - 136.44 |
0.44 |
-95.8% |
| DCF (Growth 10y) |
(9.74) - 180.84 |
9.44 |
-9.2% |
| DCF (EBITDA 5y) |
(4.17) - 14.21 |
3.02 |
-70.9% |
| DCF (EBITDA 10y) |
(3.86) - 35.63 |
10.10 |
-2.8% |
| Fair Value |
4.44 - 4.44 |
4.44 |
-57.27% |
| P/E |
5.75 - 10.72 |
8.19 |
-21.1% |
| EV/EBITDA |
(18.09) - 2.47 |
(8.23) |
-179.2% |
| EPV |
(25.77) - (9.61) |
(17.69) |
-270.3% |
| DDM - Stable |
3.44 - 6.54 |
4.99 |
-52.0% |
| DDM - Multi |
18.18 - 25.44 |
21.12 |
103.3% |
Ford Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
41,292.87 |
| Beta |
1.58 |
| Outstanding shares (mil) |
3,974.29 |
| Enterprise Value (mil) |
175,101.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
18.64% |
| Cost of Debt |
13.93% |
| WACC |
12.89% |