Ford Motor Company (F) Two-Stage Dividend Discount Model - Discounting Cash Flows
Ford Motor Company
F (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Results

Sum of discounted dividends 5.53 USD
Discounted terminal value 26.69 USD
Terminal value 44.64 USD
Dividend in stable phase 2.91 USD
EPS in stable phase 4.06 USD
Average historical Dividend Growth Rate 39.97%
Average historical Payout Ratio 348.7%
Average historical Return on Equity 15.25%

Historical and Projected Dividends

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Earnings Per Share 1.48 1.27 1.01 1.42 1.99 2.78 3.89
Dividend per Share 0.63 0.75 0.728 1.02 1.43 2.0 2.79
Dividend Growth Rate -42.73% 19.05% 15.57% 39.97% 39.97% 39.97% 39.97%
Discounted Dividend 0.63 0.75 0.657 0.83 1.05 1.32 1.67

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 4,826 5,018 5,879 4,347 -2,152 17,937 -1,276 84 3,677 7,602 4,596 7,373
Equity 37,865 44,635 44,835 42,773 43,242 48,519 30,690 33,185 35,932 34,890 29,170 28,642
Return on Equity 15.25% 11.19% 13.74% 10.05% -4.44% 58.45% -3.84% 0.234% 10.54% 26.06% 16.05% 29.72%
Common Dividends 2,445 2,976 2,506 4,398 2,007 399.1 596 2,979 2,886 2,388 3,377 2,381
Payout Ratio 348.7% 59.06% 42.57% 100.9% -92.59% 2.23% -46.88% 3,555% 78.49% 31.41% 73.28% 32.26%
Shares Outstanding 3,979 3,968 3,978 3,998 4,014 3,991 3,973 3,972 3,954 3,980 3,973 3,969
Reference Market Price 11.88 11.77 9.9 12.19 11.63 20.77 8.79 9.3 7.65 12.49 12.13 14.09
EPS 1.21 1.27 1.48 1.09 -0.54 4.49 -0.32 0.021 0.93 1.91 1.16 1.86
Dividend per Share 0.615 0.75 0.63 1.1 0.5 0.1 0.15 0.75 0.73 0.6 0.85 0.6
Dividend Growth Rate 39.97% 19.05% -42.73% 120% 400% -33.33% -80% 2.74% 21.67% -29.41% 41.67% 20%
Dividend Yield 5.63% 6.37% 6.36% 9.02% 4.3% 0.481% 1.71% 8.06% 9.54% 4.8% 7.01% 4.26%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us