MMM · 3M Company
$164.012026-07-21Sector: Industrials; Industry: Conglomerates; Sub-Industry: Industrial Conglomerates
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$91
-44.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($95 · $135) Analysts Range ($136 · $190) 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 | $24.6B | — | 17.4% | 25.1% | $3.2B | −$233MM | $3.0B | 8.6% | — | 17.1% | $18.7B | $-13.13 | — |
| 2024.Q4 | $24.6B | 0.0% | 17.4% | 16.7% | $3.6B | −$5.3B | −$1.7B | 9.5% | — | 22.9% | $12.5B | $-13.13 | — |
| 2025.Q1 | $24.6B | -0.1% | 21.3% | 16.1% | $4.4B | −$4.8B | −$423MM | 9.2% | — | 32.9% | $14.2B | $7.83 | — |
| 2025.Q4 | $24.6B | 0.0% | 21.3% | 23.5% | $4.0B | −$3.1B | $930MM | 9.4% | — | 27.6% | $14.8B | $7.83 | — |
| 2026.Q1 | $25.0B | 1.8% | 20.8% | 25.5% | $3.9B | −$3.3B | $535MM | 9.0% | — | 26.0% | $15.0B | $5.23 | 16.8 |
| italics below = DCF projection · 10yr Rev CAGR: 3.6% |
| 2027.Q1 | $25.3B | +1.1% | 22.0% | 25.0% | $4.2B | −$3.7B | $468MM | 9.0% | $429MM | 24.8% | $18.7B | $6.98 | 23.5 |
| 2028.Q1 | $26.2B | +3.5% | 21.3% | 24.4% | $4.2B | −$1.5B | $2.8B | 8.9% | $2.3B | 21.6% | $20.2B | $7.11 | 23.1 |
| 2029.Q1 | $27.2B | +3.7% | 20.6% | 23.9% | $4.2B | −$853MM | $3.4B | 8.9% | $2.6B | 20.6% | $21.0B | $7.26 | 22.6 |
| 2030.Q1 | $28.2B | +3.8% | 19.8% | 23.3% | $4.3B | −$1.9B | $2.4B | 8.8% | $1.7B | 19.5% | $22.9B | $7.40 | 22.2 |
| 2031.Q1 | $29.3B | +3.8% | 18.4% | 22.8% | $4.2B | −$1.7B | $2.5B | 8.8% | $1.6B | 17.5% | $24.6B | $7.36 | 22.3 |
|
| Term. Yr+ | $37.0B | 4.1% | 18.4% | 20.0% | $5.4B | −$1.7B | $3.7B | 8.6% | $35.8B | 13.1% | — | — | — |
Active scenario IV: $91 (-44.8% vs market)