GD · General Dynamics Corporation
$349.092026-05-17Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$296
-15.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($295 · $475) Analysts Range ($385 · $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 |
|---|
| 2021.Q4 | $38.5B | — | 10.8% | 15.9% | $3.5B | $684MM | $4.2B | 3.8% | — | 12.6% | $27.9B | $11.89 | — |
| 2022.Q4 | $39.4B | 2.4% | 10.7% | 16.0% | $3.5B | $450MM | $4.0B | 5.6% | — | 12.6% | $28.1B | $12.38 | — |
| 2023.Q4 | $42.3B | 7.3% | 10.0% | 16.8% | $3.5B | $1MM | $3.5B | 5.5% | — | 12.4% | $29.0B | $12.10 | — |
| 2024.Q4 | $47.7B | 12.9% | 10.1% | 16.7% | $4.0B | −$340MM | $3.7B | 6.2% | — | 13.7% | $29.4B | $13.81 | — |
| 2025.Q4 | $52.5B | 10.1% | 10.2% | 17.5% | $4.4B | −$45MM | $4.4B | 5.9% | — | 14.5% | $31.6B | $15.37 | 17.9 |
| italics below = DCF projection · 10yr Rev CAGR: 4.2% |
| 2026.Q4 | $54.8B | +4.2% | 10.3% | 17.8% | $4.6B | −$270MM | $4.4B | 6.8% | $4.1B | 14.6% | $31.9B | $16.94 | 20.6 |
| 2027.Q4 | $57.3B | +4.6% | 10.3% | 18.0% | $4.8B | −$418MM | $4.4B | 7.0% | $3.9B | 15.1% | $32.3B | $17.66 | 19.8 |
| 2028.Q4 | $59.7B | +4.2% | 10.3% | 18.3% | $5.0B | −$628MM | $4.4B | 7.2% | $3.6B | 15.4% | $32.9B | $18.35 | 19.0 |
| 2029.Q4 | $62.1B | +4.2% | 10.3% | 18.5% | $5.2B | −$390MM | $4.8B | 7.4% | $3.7B | 15.8% | $33.3B | $19.06 | 18.3 |
| 2030.Q4 | $64.7B | +4.2% | 10.3% | 18.8% | $5.4B | −$459MM | $5.0B | 7.5% | $3.5B | 16.2% | $33.8B | $19.79 | 17.6 |
|
| Term. Yr+ | $82.5B | 4.1% | 10.1% | 20.0% | $6.7B | −$1.6B | $5.1B | 8.6% | $54.0B | 17.0% | — | — | — |
Active scenario IV: $296 (-15.3% vs market)