F · Ford Motor Company
$14.112026-07-21Sector: Consumer Cyclical; Industry: Auto - Manufacturers; Sub-Industry: Automobile Manufacturers
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-369.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-33 · $-33) Analysts Range ($13 · $17) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $176.2B | — | 3.1% | 0.0% | $6.3B | −$4.4B | $1.9B | 8.7% | — | 4.0% | $158.3B | $1.07 | — |
| 2024.Q4 | $176.2B | 0.0% | 3.1% | 18.5% | $4.4B | −$1.9B | $2.5B | 8.2% | — | 2.7% | $165.6B | $1.07 | — |
| 2025.Q1 | $185.0B | 5.0% | 2.8% | 19.4% | $4.1B | $3.8B | $7.9B | 9.0% | — | 2.5% | $165.3B | $1.44 | — |
| 2025.Q4 | $185.0B | 0.0% | 2.8% | 31.0% | $3.5B | $17.6B | $21.2B | 9.4% | — | 2.1% | $162.3B | $1.44 | — |
| 2026.Q1 | $189.9B | 2.6% | 1.8% | 36.2% | $2.2B | $11.5B | $13.8B | 9.0% | — | 1.4% | $164.1B | $-1.50 | 16.4 |
| italics below = DCF projection · 10yr Rev CAGR: 3.3% |
| 2027.Q1 | $184.5B | +-2.9% | 1.8% | 34.6% | $2.2B | $0MM | $2.2B | 8.9% | $2.0B | 1.4% | $164.1B | $0.55 | 25.7 |
| 2028.Q1 | $188.4B | +2.1% | 1.7% | 33.0% | $2.2B | −$404MM | $1.8B | 8.8% | $1.5B | 1.3% | $164.5B | $0.54 | 26.1 |
| 2029.Q1 | $196.8B | +4.5% | 1.6% | 31.4% | $2.2B | −$1.6B | $618MM | 8.8% | $479MM | 1.3% | $166.1B | $0.53 | 26.6 |
| 2030.Q1 | $205.5B | +4.4% | 1.5% | 29.7% | $2.2B | −$15.5B | −$13.4B | 8.8% | −$9.5B | 1.2% | $181.6B | $0.53 | 26.6 |
| 2031.Q1 | $214.5B | +4.4% | 1.3% | 28.1% | $1.9B | −$14.8B | −$12.8B | 8.8% | −$8.4B | 1.0% | $196.4B | $0.48 | 29.4 |
|
| Term. Yr+ | $274.5B | 4.1% | 1.3% | 20.0% | $2.8B | −$1.3B | $1.4B | 8.6% | $13.9B | 8.6% | — | — | — |
Active scenario IV: $0 (-369.3% vs market)