Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
83.20 USD93.43 USD102.29 USD
-86.91%
93.43 USDCurrent price is 86.9% below the base model value.
F
US
F.US · FORD MOTOR CO
US · US
Latest price12.23 USD
30D-9.35%
Vs. base value-55.4%
Research summary
F.US latest organized financial period shows revenue lacks a complete YoY comparison and net income lacks a complete YoY comparison. Current price is about 12.23 USD, while the model base case is about 27.41 USD; the current price sits -55.4% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income-
Free cash flow21B USD
Operating cash flow21B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price12.23 USD
Base value27.41 USD
Vs. base-55.4%
Price date2026/04/29
29.33 USD27.41 USD34.37 USD
-55.38%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
29.33 USD27.41 USD34.37 USD
-55.38%
27.41 USDCurrent price is 55.4% below the base model value.Adjusted reference: 32.65 USD
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 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -7B USD | Medium |
| 2023/12/31 | Asset sale gain/loss | Asset sale gain/loss | 49M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -53M USD | Medium |
| 2022/12/31 | Asset sale gain/loss | Asset sale gain/loss | 30M USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -90M USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -76M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -3B USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | - | - | 21B USD | -2.06 | -0.21 |
| 2024/12/31 | Annual | 185B USD | 6B USD | - | 15B USD | 1.46 | - |
| 2023/12/31 | Annual | 176B USD | 4B USD | 4B USD | 15B USD | 1.08 | 1.08 |
| 2022/12/31 | Annual | 158B USD | -2B USD | -2B USD | 7B USD | -0.49 | -0.48 |
| 2021/12/31 | Annual | 136B USD | 18B USD | 18B USD | 16B USD | 4.45 | 4.47 |
Ad placement