GM · General Motors Company
$72.542026-05-17Sector: Consumer Cyclical; Industry: Auto - Manufacturers; Sub-Industry: Automobile Manufacturers
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-329.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-240 · $-96) Analysts Range ($55 · $110) 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 | $127.0B | — | 7.3% | 21.8% | $7.3B | −$13.4B | −$6.1B | 8.7% | — | 5.2% | $140.4B | $10.90 | — |
| 2022.Q4 | $156.7B | 23.4% | 6.6% | 16.3% | $8.6B | −$12.9B | −$4.2B | 9.5% | — | 5.9% | $151.2B | $10.80 | — |
| 2023.Q4 | $171.8B | 9.6% | 5.4% | 5.4% | $8.8B | −$7.0B | $1.8B | 9.5% | — | 5.7% | $159.6B | $11.01 | — |
| 2024.Q4 | $187.4B | 9.1% | 6.8% | 30.0% | $8.9B | −$15.2B | −$6.3B | 8.7% | — | 5.5% | $165.7B | $6.53 | — |
| 2025.Q4 | $185.0B | -1.3% | 1.6% | 0.0% | $3.1B | $7.9B | $10.9B | 11.0% | — | 1.9% | $163.7B | $3.60 | 22.9 |
| italics below = DCF projection · 10yr Rev CAGR: 3.2% |
| 2026.Q4 | $185.6B | +0.3% | 1.6% | 2.0% | $2.9B | −$6.6B | −$3.7B | 9.7% | −$3.4B | 1.7% | $170.3B | $3.11 | 23.3 |
| 2027.Q4 | $190.2B | +2.5% | 1.5% | 4.0% | $2.8B | −$10.8B | −$8.0B | 9.6% | −$6.7B | 1.6% | $181.1B | $3.00 | 24.2 |
| 2028.Q4 | $195.4B | +2.7% | 1.4% | 6.0% | $2.7B | −$6.6B | −$3.9B | 9.5% | −$3.0B | 1.4% | $187.7B | $2.89 | 25.1 |
| 2029.Q4 | $205.4B | +5.1% | 1.4% | 8.0% | $2.6B | −$25.2B | −$22.5B | 9.4% | −$15.6B | 1.3% | $212.9B | $2.85 | 25.5 |
| 2030.Q4 | $211.8B | +3.1% | 1.3% | 10.0% | $2.4B | −$14.0B | −$11.6B | 9.3% | −$7.3B | 1.1% | $226.8B | $2.61 | 27.8 |
|
| Term. Yr+ | $264.4B | 4.1% | 1.3% | 20.0% | $2.7B | −$1.3B | $1.4B | 8.6% | $12.8B | 8.6% | — | — | — |
Active scenario IV: $0 (-329.1% vs market)