investorscraft@gmail.com

Intrinsic ValueThe Goodyear Tire & Rubber Company (GT.SW)

Previous CloseCHF9.00
Intrinsic Value
Upside potential
Previous Close
CHF9.00

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 distribution industry, serving diverse markets including automotive, commercial trucking, aviation, and industrial equipment. Its revenue model is driven by the sale of tires under well-established brands such as Goodyear, Cooper, and Dunlop, alongside private-label products, complemented by retreading services and maintenance offerings. The company maintains a strong market presence through a vast network of independent dealers, distributors, and approximately 1,000 retail outlets, ensuring broad accessibility. Goodyear’s competitive positioning is reinforced by its diversified product portfolio, which caters to both replacement and original equipment manufacturer (OEM) segments. While the automotive sector remains cyclical, the company’s focus on innovation, sustainability, and aftermarket services provides resilience. Its global footprint and brand recognition position it as a key player, though it faces intense competition from rivals like Michelin and Bridgestone. Strategic partnerships and a commitment to advanced tire technologies further solidify its standing in an evolving industry.

Revenue Profitability And Efficiency

Goodyear reported revenue of CHF 18.88 billion for the period, reflecting its scale in the tire industry. Net income stood at CHF 70 million, with diluted EPS of CHF 0.24, indicating modest profitability amid challenging market conditions. Operating cash flow was CHF 698 million, though significant capital expenditures (CHF 1.19 billion) highlight ongoing investments in production and technology. The company’s ability to generate cash from operations supports its operational flexibility.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by thin margins, as evidenced by its net income of CHF 70 million on substantial revenue. Capital efficiency remains under pressure due to high capex requirements, though investments aim to enhance long-term competitiveness. The absence of dividends suggests a focus on reinvesting earnings to sustain growth and operational improvements.

Balance Sheet And Financial Health

Goodyear’s balance sheet shows CHF 810 million in cash and equivalents against total debt of CHF 8.79 billion, indicating a leveraged position. The debt load may constrain financial flexibility, particularly in a rising interest rate environment. However, the company’s asset base and global operations provide a foundation for managing obligations.

Growth Trends And Dividend Policy

Growth trends are influenced by cyclical demand in the automotive sector and raw material cost volatility. Goodyear has suspended dividends, prioritizing debt reduction and capex over shareholder returns. This conservative approach aligns with its need to strengthen financial stability amid macroeconomic uncertainties.

Valuation And Market Expectations

With a market cap of CHF 2.57 billion and a beta of 1.42, Goodyear’s valuation reflects higher volatility and market skepticism about near-term earnings growth. Investors appear cautious given the company’s leveraged balance sheet and cyclical exposure, though its brand equity and global reach offer long-term potential.

Strategic Advantages And Outlook

Goodyear’s strategic advantages include its strong brand portfolio, extensive distribution network, and focus on innovation, particularly in sustainable tire solutions. The outlook hinges on execution in cost management and market share retention, though macroeconomic headwinds and competitive pressures pose risks. Success will depend on balancing investment needs with financial discipline.

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