Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
82.83 USD143.34 USD193.57 USD
-91.47%
143.34 USDCurrent price is 91.5% below the base model value.
F
Consumer CyclicalAuto ManufacturersUnited States
F.US · Ford Motor Company
NYQ · US · USD
Latest price12.23 USD
30D-4.23%
Vs. base value-75.8%
Research summary
F.US latest organized financial period shows revenue grew +1.23% YoY and net income declined -239% YoY. Current price is about 12.23 USD, while the model base case is about 50.52 USD; the current price sits -75.8% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue187B USD
Net income-8B USD
Free cash flow12B USD
Operating cash flow21B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price12.23 USD
Base value50.52 USD
Vs. base-75.8%
Price date2026/04/28
31.23 USD50.52 USD65.83 USD
-75.79%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
31.23 USD50.52 USD65.83 USD
-75.79%
50.52 USDCurrent price is 75.8% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
12.32 USD12.32 USD12.32 USD
-0.74%
12.32 USDCurrent price is close to the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 187B USD | -8B USD | 12B USD | -2.06 |
| 2024/12/30 | Annual | 185B USD | 6B USD | 7B USD | 1.46 |
| 2023/12/30 | Annual | 176B USD | 4B USD | 7B USD | 1.08 |
| 2022/12/30 | Annual | 158B USD | -2B USD | -13M USD | -0.49 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement