Stock Analysis on Net

Ford Motor Co. (NYSE:F)

Enterprise Value (EV)

Microsoft Excel

Current Enterprise Value (EV)

Ford Motor Co., current enterprise value calculation

Microsoft Excel
Current share price (P) $11.05
No. shares of common stock outstanding 3,974,288,593
US$ in millions
Common equity (market value)1 43,916
Add: Equity attributable to noncontrolling interests (per books) 25
Total equity 43,941
Add: Debt payable within one year (per books) 49,669
Add: Long-term debt payable after one year (per books) 99,562
Total equity and debt 193,172
Less: Cash and cash equivalents 24,862
Less: Marketable securities 15,309
Less: Ford Credit finance receivables, net of allowance for credit losses 46,425
Enterprise value (EV) 106,576

Based on: 10-K (reporting date: 2023-12-31).

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 11.05 × 3,974,288,593


Historical Enterprise Value (EV)

Ford Motor Co., EV calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Share price1, 2 $12.80 $13.23 $17.96 $11.51 $8.31
No. shares of common stock outstanding1 3,973,633,108 3,986,181,861 4,004,247,552 3,978,695,017 3,964,930,325
US$ in millions
Common equity (market value)3 50,863 52,737 71,916 45,795 32,949
Add: Equity attributable to noncontrolling interests (book value) 25 (75) 103 121 45
Total equity 50,888 52,662 72,019 45,916 32,994
Add: Debt payable within one year (book value) 49,669 50,164 49,692 51,343 53,946
Add: Long-term debt payable after one year (book value) 99,562 88,805 88,400 110,341 101,361
Total equity and debt 200,119 191,631 210,111 207,600 188,301
Less: Cash and cash equivalents 24,862 25,134 20,540 25,243 17,504
Less: Marketable securities 15,309 18,936 29,053 24,718 17,147
Less: Ford Credit finance receivables, net of allowance for credit losses 46,425 38,720 32,543 42,401 53,651
Enterprise value (EV) 113,523 108,841 127,975 115,238 99,999

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of Ford Motor Co. Annual Report.

3 2023 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 12.80 × 3,973,633,108

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. Ford Motor Co. EV decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.