Goodyear Tire & Rubber Co. /OH/ (GT) intrinsic value & 10-year financials
Goodyear Tire & Rubber Co. /OH/ (GT) has a Graham intrinsic value of $2.63 per share. At $4.29 on Oct 17, 2026, the stock trades 63% above that value. Over the last 10 fiscal years revenue grew 2.1% a year to $18.3B, with an average return on invested capital of -0.7%.
- Graham intrinsic value
- $2.63
- Share price (Oct 17, 2026)
- $4.29
- Price vs Graham value
- 63% above
- Market cap
- $1.2B
- Revenue (FY2025)
- $18.3B
- Revenue growth (10-yr CAGR)
- 2.1%
- ROIC (10-yr avg)
- -0.7%
- Free cash flow (FY2025)
- -$30.0M
GT 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $18.3B | -$1.7B | -$5.99 | -$30.0M | — | -19.0% |
| FY2024 | $18.9B | $70.0M | $0.24 | -$490.0M | — | 0.7% |
| FY2023 | $20.1B | -$689.0M | -$2.42 | -$18.0M | — | -6.3% |
| FY2022 | $20.8B | $202.0M | $0.71 | -$540.0M | — | 1.8% |
| FY2021 | $17.5B | $764.0M | $0.00 | $81.0M | — | 8.7% |
| FY2020 | $12.3B | -$1.3B | -$0.00 | $468.0M | — | -16.5% |
| FY2019 | $14.7B | -$311.0M | -$0.00 | $437.0M | — | -3.6% |
| FY2018 | $15.5B | $693.0M | $0.00 | $105.0M | — | 7.8% |
| FY2017 | $15.4B | $346.0M | $0.00 | $277.0M | — | 4.1% |
| FY2016 | $15.2B | $1.3B | $0.00 | $508.0M | — | 15.5% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
GOODYEAR TIRE & RUBBER CO /OH/ has demonstrated mature, steady growth, with revenue compounding at 2.1% annually over the past decade.
GOODYEAR TIRE & RUBBER CO /OH/ has historically struggled to out-earn its cost of capital, averaging just -0.7% ROIC.
Over the decade, GOODYEAR TIRE & RUBBER CO /OH/ shows that management has aggressively returned capital to shareholders by retiring 100.0% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, GOODYEAR TIRE & RUBBER CO /OH/ is modeled at 2.1% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $2.63 per share.