investorscraft@gmail.com

Intrinsic ValueThe Goodyear Tire & Rubber Company (0QLL.L)

Previous Close£8.81
Intrinsic Value
Upside potential
Previous Close
£8.81

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 as a global leader in the tire manufacturing and automotive services industry, serving diverse markets including consumer, commercial, and industrial sectors. Its revenue model is driven by the production and distribution of tires under well-established brands such as Goodyear, Cooper, and Dunlop, alongside private-label offerings. The company also generates income through retreading services, rubber products, and maintenance services, leveraging a network of independent dealers, distributors, and retail outlets. Goodyear holds a strong market position, supported by its extensive brand portfolio and global distribution footprint, which includes approximately 1,000 retail locations. The company competes in a cyclical industry, where demand is closely tied to automotive production, replacement tire needs, and industrial activity. Despite competitive pressures, Goodyear maintains relevance through innovation in tire technology and a focus on sustainability, positioning itself as a key player in both mature and emerging markets.

Revenue Profitability And Efficiency

Goodyear reported revenue of $18.88 billion for the fiscal year, with net income of $70 million, reflecting modest profitability in a challenging operating environment. The diluted EPS of $0.24 indicates tight margins, likely influenced by raw material costs and competitive pricing. Operating cash flow stood at $698 million, though significant capital expenditures of $1.19 billion suggest ongoing investments in production capacity and technology.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by high operating costs and debt servicing, as evidenced by its net income margin of approximately 0.4%. Capital efficiency appears strained, with substantial capex outweighing operating cash flow, indicating a reliance on external financing to sustain growth initiatives and maintain competitive positioning in the tire industry.

Balance Sheet And Financial Health

Goodyear’s balance sheet shows $864 million in cash and equivalents against total debt of $8.79 billion, highlighting a leveraged financial structure. The high debt load raises concerns about financial flexibility, particularly in a cyclical industry where downturns could pressure liquidity. The absence of dividends further underscores the company’s focus on debt management and reinvestment.

Growth Trends And Dividend Policy

Growth trends are muted, with the company prioritizing operational efficiency and debt reduction over aggressive expansion. Goodyear does not currently pay dividends, redirecting cash flow toward capex and balance sheet strengthening. This conservative approach aligns with its need to navigate cyclical demand and input cost volatility in the global tire market.

Valuation And Market Expectations

With a market capitalization of $2.52 billion and a beta of 1.42, Goodyear is viewed as a higher-risk investment, sensitive to macroeconomic fluctuations. The valuation reflects market skepticism about near-term earnings growth, given the company’s thin margins and leveraged position. Investors likely await clearer signs of sustained profitability and debt reduction before assigning a premium.

Strategic Advantages And Outlook

Goodyear’s strategic advantages include its strong brand equity, diversified product portfolio, and global distribution network. However, the outlook remains cautious due to industry headwinds, including raw material inflation and competitive pressures. Success will depend on the company’s ability to innovate, optimize costs, and deleverage its balance sheet while capitalizing on long-term trends in automotive and industrial demand.

Sources

Company filings, market data

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