GM · General Motors Company
$78.102026-07-21Sector: Consumer Cyclical; Industry: Auto - Manufacturers; Sub-Industry: Automobile Manufacturers
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-386.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-111 · $-188) Analysts Range ($59 · $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 |
|---|
| 2024.Q1 | $171.8B | — | 5.4% | 7.9% | $8.6B | −$8.7B | −$158MM | 9.2% | — | 5.2% | $163.4B | $11.01 | — |
| 2024.Q4 | $171.8B | 0.0% | 5.4% | 30.0% | $6.5B | −$15.2B | −$8.7B | 8.7% | — | 4.0% | $165.7B | $11.01 | — |
| 2025.Q1 | $187.4B | 9.1% | 6.8% | 30.0% | $8.9B | −$12.2B | −$3.3B | 9.0% | — | 5.3% | $169.6B | $6.53 | — |
| 2025.Q4 | $187.4B | 0.0% | 6.8% | 0.0% | $13.6B | $7.9B | $21.4B | 11.0% | — | 8.1% | $163.7B | $6.53 | — |
| 2026.Q1 | $184.6B | -1.5% | 1.3% | 9.1% | $2.3B | $10.3B | $12.6B | 10.0% | — | 1.4% | $166.0B | $2.76 | 28.9 |
| italics below = DCF projection · 10yr Rev CAGR: 3.2% |
| 2027.Q1 | $187.3B | +1.5% | 1.3% | 10.2% | $2.3B | −$11.2B | −$9.0B | 9.7% | −$8.2B | 1.3% | $177.2B | $2.46 | 31.7 |
| 2028.Q1 | $192.6B | +2.8% | 1.3% | 11.3% | $2.3B | −$9.9B | −$7.6B | 9.6% | −$6.3B | 1.3% | $187.1B | $2.47 | 31.6 |
| 2029.Q1 | $198.2B | +3.0% | 1.3% | 12.3% | $2.3B | −$6.9B | −$4.6B | 9.5% | −$3.5B | 1.2% | $194.0B | $2.48 | 31.5 |
| 2030.Q1 | $204.4B | +3.1% | 1.3% | 13.4% | $2.3B | −$62.8B | −$60.5B | 9.4% | −$42.0B | 1.0% | $256.7B | $2.49 | 31.4 |
| 2031.Q1 | $211.1B | +3.3% | 1.3% | 14.5% | $2.3B | −$31.9B | −$29.6B | 9.3% | −$18.8B | 0.8% | $288.6B | $2.47 | 31.6 |
|
| Term. Yr+ | $264.5B | 4.1% | 1.3% | 20.0% | $2.7B | −$1.3B | $1.4B | 8.6% | $12.9B | 8.6% | — | — | — |
Active scenario IV: $0 (-386.1% vs market)