MMM · 3M Company
$144.472026-05-17Sector: Industrials; Industry: Conglomerates; Sub-Industry: Industrial Conglomerates
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$79
-45.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($78 · $122) 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 |
|---|
| 2021.Q4 | $35.4B | — | 21.3% | 17.8% | $6.2B | −$334MM | $5.9B | 8.2% | — | 18.0% | $34.4B | $10.99 | — |
| 2022.Q4 | $34.2B | -3.2% | 11.9% | 9.6% | $3.7B | −$40MM | $3.6B | 9.2% | — | 10.9% | $33.1B | $10.72 | — |
| 2023.Q4 | $24.6B | -28.1% | 16.4% | 25.8% | $3.0B | $789MM | $3.8B | 8.7% | — | 11.5% | $18.9B | $-12.98 | — |
| 2024.Q4 | $24.6B | -0.1% | 20.1% | 16.7% | $4.1B | −$5.0B | −$898MM | 9.5% | — | 25.9% | $12.8B | $7.74 | — |
| 2025.Q4 | $24.9B | 1.5% | 18.9% | 23.5% | $3.6B | −$2.8B | $853MM | 9.4% | — | 25.5% | $15.5B | $6.03 | 16.5 |
| italics below = DCF projection · 10yr Rev CAGR: 3.4% |
| 2026.Q4 | $25.2B | +0.9% | 18.9% | 23.2% | $3.7B | −$3.5B | $145MM | 9.2% | $133MM | 21.2% | $19.1B | $6.80 | 21.2 |
| 2027.Q4 | $26.0B | +3.3% | 18.6% | 22.8% | $3.7B | −$1.4B | $2.3B | 9.1% | $1.9B | 18.9% | $20.5B | $6.94 | 20.8 |
| 2028.Q4 | $26.9B | +3.3% | 18.3% | 22.5% | $3.8B | −$792MM | $3.0B | 9.1% | $2.3B | 18.3% | $21.3B | $7.08 | 20.4 |
| 2029.Q4 | $27.8B | +3.4% | 18.0% | 22.1% | $3.9B | −$2.5B | $1.4B | 9.0% | $1.0B | 17.3% | $23.8B | $7.22 | 20.0 |
| 2030.Q4 | $28.7B | +3.5% | 17.4% | 21.8% | $3.9B | −$2.2B | $1.7B | 8.9% | $1.1B | 15.7% | $25.9B | $7.24 | 20.0 |
|
| Term. Yr+ | $36.1B | 4.1% | 17.4% | 20.0% | $5.0B | −$1.6B | $3.4B | 8.6% | $32.6B | 13.1% | — | — | — |
Active scenario IV: $79 (-45.4% vs market)