Previous Close | $11.19 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company 10-K, investor filings
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |