investorscraft@gmail.com

Intrinsic Value of The Goodyear Tire & Rubber Company (GT)

Previous Close$11.19
Intrinsic Value
Upside potential
Previous Close
$11.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Goodyear Tire & Rubber Company operates in the global tire manufacturing industry, serving both original equipment manufacturers (OEMs) and the replacement market. Its core revenue model is driven by the sale of tires for passenger vehicles, commercial trucks, aviation, and specialty applications. Goodyear holds a strong position in North America and Europe, competing with Bridgestone, Michelin, and Continental. The company differentiates itself through brand recognition, technological innovation in tire performance, and a diversified product portfolio. Goodyear's market position is bolstered by its extensive distribution network, including company-owned retail outlets and partnerships with independent dealers. The company also invests in sustainable tire technologies, aligning with industry trends toward eco-friendly materials and reduced carbon footprints. Despite cyclical demand tied to automotive production and aftermarket sales, Goodyear maintains resilience through geographic diversification and a focus on high-margin segments.

Revenue Profitability And Efficiency

Goodyear reported revenue of $18.9 billion for FY 2024, with net income of $70 million, reflecting a net margin of approximately 0.4%. Operating cash flow stood at $698 million, though capital expenditures of $1.2 billion indicate significant reinvestment needs. The diluted EPS of $0.24 suggests modest earnings power, with profitability constrained by raw material costs and competitive pricing pressures in the tire market.

Earnings Power And Capital Efficiency

The company's earnings power is tempered by high operating leverage and input cost volatility, particularly for rubber and petroleum-based materials. Capital efficiency metrics are under pressure due to substantial capex requirements for manufacturing upgrades and R&D. However, Goodyear's ability to generate positive operating cash flow demonstrates underlying operational resilience despite macroeconomic headwinds.

Balance Sheet And Financial Health

Goodyear's balance sheet shows $810 million in cash against $8.8 billion in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, though the company has historically managed refinancing risks. Liquidity is supported by operating cash flow, but sustained high leverage could limit strategic investments or shareholder returns in the near term.

Growth Trends And Dividend Policy

Growth is likely tied to replacement tire demand and OEM partnerships, with limited near-term catalysts. Goodyear suspended its dividend, reflecting a conservative capital allocation strategy focused on debt management and operational stability. The company’s growth trajectory will depend on its ability to offset inflationary pressures with pricing actions and efficiency gains.

Valuation And Market Expectations

The market appears to price Goodyear as a turnaround story, with valuation multiples reflecting skepticism about near-term earnings expansion. Investors likely await clearer signs of margin improvement and debt reduction before assigning higher equity value. The stock’s performance will hinge on execution against cost-saving initiatives and demand recovery in key markets.

Strategic Advantages And Outlook

Goodyear’s strategic advantages include its strong brand equity, global distribution, and focus on high-performance tire segments. The outlook remains cautious due to macroeconomic uncertainty, but long-term opportunities exist in sustainable tire innovations and aftermarket growth. Success will depend on balancing capex discipline with competitive product offerings in an evolving automotive landscape.

Sources

Company 10-K, investor filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount