F
Ford Motor Co
Price:  
9.48 
USD
Volume:  
49,382,444.00
United States | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Ford Intrinsic Value

33.40 %
Upside

As of 2025-02-17, the Intrinsic Value of Ford Motor Co (F) is 12.64 USD. This Ford valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.48 USD, the upside of Ford Motor Co is 33.40%.

The range of the Intrinsic Value is (9.21) - 307.48 USD

9.48 USD
Stock Price
12.64 USD
Intrinsic Value
Intrinsic Value Details

Ford Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (9.21) - 307.48 12.64 33.4%
DCF (Growth 10y) (3.22) - 397.18 24.67 160.2%
DCF (EBITDA 5y) 0.91 - 30.73 12.35 30.3%
DCF (EBITDA 10y) 2.55 - 60.90 22.45 136.8%
Fair Value 7.42 - 7.42 7.42 -21.77%
P/E 10.09 - 15.89 12.61 33.0%
EV/EBITDA (12.88) - 12.79 (0.75) -107.9%
EPV (26.41) - (7.07) (16.74) -276.5%
DDM - Stable 5.63 - 17.25 11.44 20.7%
DDM - Multi 20.32 - 49.67 28.97 205.6%

Ford Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 37,573.51
Beta 1.51
Outstanding shares (mil) 3,963.45
Enterprise Value (mil) 173,160.50
Market risk premium 4.60%
Cost of Equity 16.09%
Cost of Debt 12.51%
WACC 11.64%