investorscraft@gmail.com

Intrinsic ValueThe Goodyear Tire & Rubber Company (GTR.DE)

Previous Close7.97
Intrinsic Value
Upside potential
Previous Close
7.97

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 anchored in the production and sale 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’s market position is strengthened 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 vehicle production, replacement tire needs, and industrial activity. Despite intense competition from rivals like Michelin and Bridgestone, Goodyear maintains a strong presence in North America and Europe, supported by its reputation for quality and innovation in tire technology. Its diversified product mix and aftermarket services provide resilience against sector volatility.

Revenue Profitability And Efficiency

Goodyear reported revenue of €18.88 billion for the period, reflecting its scale in the global tire market. Net income stood at €70 million, with diluted EPS of €0.24, indicating modest profitability amid industry headwinds. Operating cash flow was €698 million, though significant capital expenditures of €1.19 billion highlight ongoing investments in production capacity and technology. The company’s efficiency metrics suggest a focus on balancing growth with cost management in a competitive environment.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by cyclical demand and raw material cost fluctuations, as seen in its thin net margin. Capital efficiency is challenged by high capex requirements, though operating cash flow provides some flexibility. Goodyear’s ability to sustain profitability hinges on pricing power, operational improvements, and demand recovery in key markets like commercial trucking and automotive aftercare.

Balance Sheet And Financial Health

Goodyear’s balance sheet shows €810 million in cash against total debt of €8.79 billion, indicating leveraged financial health. The debt load may constrain flexibility, particularly given the capital-intensive nature of tire manufacturing. Liquidity is supported by operating cash flow, but sustained free cash flow generation will be critical to managing leverage and funding strategic initiatives.

Growth Trends And Dividend Policy

Growth trends are tied to replacement tire demand and industrial activity, with limited near-term catalysts. The company does not currently pay a dividend, prioritizing debt reduction and reinvestment. Long-term growth may depend on innovation in sustainable tire solutions and expansion in emerging markets, though macroeconomic factors remain a key variable.

Valuation And Market Expectations

With a market cap of €2.27 billion and a beta of 1.74, Goodyear is viewed as a higher-risk play within the auto parts sector. The valuation reflects skepticism about near-term earnings growth, with investors likely awaiting clearer signs of margin improvement 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. The outlook remains cautious due to industry cyclicality and leverage, but opportunities in electric vehicle tires and sustainability initiatives could drive long-term differentiation. Execution on cost controls and innovation will be pivotal to overcoming current challenges.

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