As of 2024-12-14, the Intrinsic Value of Goodyear Tire & Rubber Co (GT) is
68.74 USD. This GT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.03 USD, the upside of Goodyear Tire & Rubber Co is
585.30%.
The range of the Intrinsic Value is 24.77 - 729.46 USD
68.74 USD
Intrinsic Value
GT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.77 - 729.46 |
68.74 |
585.3% |
| DCF (Growth 10y) |
48.60 - 1,019.34 |
109.38 |
990.5% |
| DCF (EBITDA 5y) |
9.25 - 19.22 |
14.23 |
41.9% |
| DCF (EBITDA 10y) |
22.14 - 37.35 |
29.46 |
193.7% |
| Fair Value |
-5.21 - -5.21 |
-5.21 |
-151.96% |
| P/E |
(10.15) - (11.13) |
(10.11) |
-200.8% |
| EV/EBITDA |
(2.67) - 6.57 |
1.67 |
-83.4% |
| EPV |
(20.97) - (18.08) |
(19.52) |
-294.6% |
| DDM - Stable |
(8.93) - (50.93) |
(29.93) |
-398.4% |
| DDM - Multi |
10.18 - 47.45 |
17.03 |
69.8% |
GT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,857.75 |
| Beta |
2.26 |
| Outstanding shares (mil) |
284.92 |
| Enterprise Value (mil) |
10,980.75 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.39% |
| Cost of Debt |
7.46% |
| WACC |
5.39% |