GT
Goodyear Tire & Rubber Co
Price:  
12.34 
USD
Volume:  
1,277,402.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GT Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Goodyear Tire & Rubber Co (GT) is 16.25 USD. This GT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.34 USD, the upside of Goodyear Tire & Rubber Co is %.

The range of the Intrinsic Value is 0.99 - 79.14 USD

12.34 USD
Stock Price
16.25 USD
Intrinsic Value
Intrinsic Value Details

GT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.99 - 79.14 16.25 31.7%
DCF (Growth 10y) 9.70 - 108.46 29.17 136.3%
DCF (EBITDA 5y) 9.73 - 22.74 14.40 16.7%
DCF (EBITDA 10y) 14.20 - 34.72 21.99 78.2%
Fair Value -11.33 - -11.33 -11.33 -191.80%
P/E (26.51) - (30.00) (26.28) -313.0%
EV/EBITDA 2.16 - 9.19 5.58 -54.8%
EPV (21.10) - (17.89) (19.50) -258.0%
DDM - Stable (14.55) - (33.00) (23.78) -292.7%
DDM - Multi 6.80 - 12.27 8.78 -28.9%

GT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,513.07
Beta 1.64
Outstanding shares (mil) 284.69
Enterprise Value (mil) 10,886.07
Market risk premium 4.60%
Cost of Equity 11.54%
Cost of Debt 11.25%
WACC 7.88%