As of 2025-01-13, the Intrinsic Value of General Dynamics Corp (GD) is
366.45 USD. This GD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 259.38 USD, the upside of General Dynamics Corp is
41.30%.
The range of the Intrinsic Value is 270.14 - 570.72 USD
366.45 USD
Intrinsic Value
GD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
270.14 - 570.72 |
366.45 |
41.3% |
| DCF (Growth 10y) |
326.27 - 642.60 |
428.47 |
65.2% |
| DCF (EBITDA 5y) |
271.81 - 399.46 |
328.56 |
26.7% |
| DCF (EBITDA 10y) |
327.28 - 479.16 |
393.58 |
51.7% |
| Fair Value |
66.17 - 66.17 |
66.17 |
-74.49% |
| P/E |
243.51 - 395.17 |
311.36 |
20.0% |
| EV/EBITDA |
153.75 - 232.67 |
196.90 |
-24.1% |
| EPV |
118.45 - 163.31 |
140.88 |
-45.7% |
| DDM - Stable |
111.47 - 294.90 |
203.18 |
-21.7% |
| DDM - Multi |
238.80 - 475.06 |
316.19 |
21.9% |
GD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
71,321.72 |
| Beta |
0.51 |
| Outstanding shares (mil) |
274.97 |
| Enterprise Value (mil) |
78,487.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.17% |
| Cost of Debt |
4.25% |
| WACC |
7.62% |