investorscraft@gmail.com

Intrinsic ValueFord Motor Company (FMC1.DE)

Previous Close11.70
Intrinsic Value
Upside potential
Previous Close
11.70

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

Ford Motor Company operates as a global leader in the automotive industry, specializing in the design, manufacture, and sale of a diverse portfolio of vehicles, including trucks, SUVs, electrified models, and luxury Lincoln-branded cars. The company generates revenue primarily through its Automotive segment, which sells vehicles and related parts via dealerships and commercial fleets, while its Mobility segment focuses on developing autonomous driving systems and mobility services. Ford Credit, its financing arm, supports sales through retail and wholesale lending, enhancing customer accessibility. Ford holds a competitive position in the consumer cyclical sector, leveraging its century-old brand equity, extensive distribution network, and strategic collaborations, such as its partnership with ARB Corporation for aftermarket products. The company is actively transitioning toward electrification, aiming to balance its legacy ICE portfolio with next-generation EVs, though it faces intense competition from both traditional automakers and new entrants. Its market strength lies in its robust commercial vehicle segment and North American market dominance, offsetting challenges in global scalability and margin pressures.

Revenue Profitability And Efficiency

Ford reported revenue of €184.99 billion for the period, with net income of €5.88 billion, reflecting a diluted EPS of €1.46. Operating cash flow stood at €15.42 billion, though capital expenditures of €8.68 billion indicate significant reinvestment needs. The company’s profitability is tempered by high operational costs and cyclical demand, but its diversified revenue streams and financing arm provide stability.

Earnings Power And Capital Efficiency

Ford’s earnings power is underpinned by its Automotive segment, supplemented by Ford Credit’s steady interest income. The company’s capital efficiency is challenged by heavy capex requirements, particularly in EV development, though its operating cash flow coverage suggests manageable liquidity. Margins remain under pressure due to inflationary headwinds and competitive pricing dynamics.

Balance Sheet And Financial Health

Ford’s balance sheet shows €22.94 billion in cash against €160.86 billion in total debt, reflecting leveraged positioning common in capital-intensive industries. The debt load is partially offset by strong operating cash flows, but investors should monitor leverage ratios amid rising interest rates and cyclical downturns.

Growth Trends And Dividend Policy

Ford’s growth is tied to its electrification strategy and commercial vehicle demand, though near-term headwinds persist. The company pays a dividend of €0.665 per share, offering a modest yield, but payout sustainability depends on free cash flow generation and cyclical resilience.

Valuation And Market Expectations

With a market cap of €35.73 billion and a beta of 1.55, Ford trades at a discount to pure-play EV peers, reflecting skepticism around its transition timeline. Investors appear to price in execution risks and macroeconomic volatility.

Strategic Advantages And Outlook

Ford’s strengths include brand loyalty, scale, and a balanced ICE/EV portfolio, but its outlook hinges on successful electrification and cost discipline. Near-term challenges include supply chain normalization and margin recovery, while long-term competitiveness depends on innovation and debt management.

Sources

Company filings, Bloomberg

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