GIS · General Mills, Inc.

$37.422026-05-17

Sector: Consumer Defensive; Industry: Packaged Foods; Sub-Industry: Packaged Foods & Meats

Intrinsic Value Range Comparison · Mulya.ai

Very High Uncertainty

Bull

$161

+331.3% vs market

Base · active

$35

-5.2% vs market

Bear

$34

-8.4% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $34

Base $35

Market $37

Median $47

Bull $161

Market Price $37

Mulya.ai Base $35

Analysts Median $47

Mulya.ai IV range ($34 · $161)

Analysts Range ($35 · $63)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2022.Q3	$18.1B	—	17.3%	19.5%	$2.5B	−$1.0B	$1.5B	1.3%	—	11.9%	$21.2B	$4.31	—
2023.Q3	$19.0B	4.8%	18.3%	17.7%	$2.9B	$553MM	$3.4B	3.4%	—	13.5%	$21.2B	$4.99	—
2024.Q3	$20.1B	5.8%	17.1%	18.9%	$2.8B	−$384MM	$2.4B	3.5%	—	13.1%	$21.4B	$4.78	—
2025.Q3	$19.9B	-1.2%	17.3%	19.9%	$2.7B	−$1.7B	$1.1B	4.1%	—	12.4%	$22.9B	$4.60	—
2026.Q3	$18.4B	-7.5%	19.1%	26.1%	$2.6B	$33MM	$2.6B	3.6%	—	11.4%	$22.5B	$4.08	5.8
italics below = DCF projection · 10yr Rev CAGR: 1.8%
2027.Q3	$18.1B	+-1.4%	16.9%	25.5%	$2.3B	$0MM	$2.3B	5.0%	$2.2B	10.1%	$22.5B	$4.21	8.9
2028.Q3	$18.1B	+0.0%	16.9%	24.9%	$2.3B	−$6MM	$2.3B	5.4%	$2.1B	10.2%	$22.5B	$4.25	8.8
2029.Q3	$18.3B	+0.8%	16.9%	24.3%	$2.3B	−$177MM	$2.2B	5.8%	$1.8B	10.3%	$22.7B	$4.32	8.7
2030.Q3	$18.5B	+1.3%	16.9%	23.6%	$2.4B	−$290MM	$2.1B	6.1%	$1.7B	10.4%	$23.0B	$4.40	8.5
2031.Q3	$18.8B	+1.7%	16.9%	23.0%	$2.4B	−$409MM	$2.0B	6.5%	$1.5B	10.6%	$23.4B	$4.52	8.3

Term. Yr+	$22.8B	4.1%	12.5%	20.0%	$2.3B	−$715MM	$1.6B	8.6%	$18.3B	13.1%	—	—	—

Active scenario IV: $35 (-5.2% vs market)