GD · General Dynamics Corporation
$346.712026-07-21Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$211
-39.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($210 · $69) Analysts Range ($371 · $444) 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 | $42.3B | — | 10.0% | 16.9% | $3.5B | −$1.8B | $1.7B | 5.7% | — | 11.8% | $30.0B | $12.09 | — |
| 2024.Q4 | $42.3B | 0.0% | 10.0% | 16.7% | $3.5B | −$340MM | $3.2B | 6.2% | — | 11.9% | $29.4B | $12.09 | — |
| 2025.Q1 | $47.7B | 12.9% | 10.1% | 16.7% | $4.0B | −$290MM | $3.7B | 6.2% | — | 13.2% | $30.9B | $13.80 | — |
| 2025.Q4 | $47.7B | 0.0% | 10.1% | 17.5% | $4.0B | −$45MM | $3.9B | 5.9% | — | 12.7% | $31.6B | $13.80 | — |
| 2026.Q1 | $53.8B | 12.8% | 10.2% | 17.7% | $4.5B | $1.6B | $6.2B | 5.7% | — | 14.6% | $30.4B | $15.84 | 17.3 |
| italics below = DCF projection · 10yr Rev CAGR: 4.2% |
| 2027.Q1 | $56.0B | +4.1% | 10.3% | 17.9% | $4.7B | −$1.1B | $3.7B | 6.8% | $3.4B | 15.3% | $31.5B | $17.28 | 20.1 |
| 2028.Q1 | $58.5B | +4.4% | 10.3% | 18.1% | $4.9B | −$1.3B | $3.7B | 6.9% | $3.2B | 15.3% | $32.8B | $18.00 | 19.3 |
| 2029.Q1 | $61.0B | +4.4% | 10.3% | 18.4% | $5.1B | −$1.4B | $3.8B | 7.1% | $3.1B | 15.3% | $34.2B | $18.73 | 18.5 |
| 2030.Q1 | $63.7B | +4.3% | 10.3% | 18.6% | $5.3B | $0MM | $5.3B | 7.3% | $4.1B | 15.6% | $34.2B | $19.49 | 17.8 |
| 2031.Q1 | $66.4B | +4.3% | 10.3% | 18.8% | $5.6B | $0MM | $5.6B | 7.5% | $3.9B | 16.3% | $34.2B | $20.27 | 17.1 |
|
| Term. Yr+ | $84.9B | 4.1% | 10.1% | 20.0% | $6.9B | −$2.9B | $4.0B | 8.6% | $42.6B | 9.7% | — | — | — |
Active scenario IV: $211 (-39.2% vs market)