GD
General Dynamics Corp
Price:  
273.03 
USD
Volume:  
1,637,735.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GD Intrinsic Value

20.10 %
Upside

What is the intrinsic value of GD?

As of 2025-05-03, the Intrinsic Value of General Dynamics Corp (GD) is 327.93 USD. This GD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 273.03 USD, the upside of General Dynamics Corp is 20.10%.

The range of the Intrinsic Value is 266.33 - 424.13 USD

Is GD undervalued or overvalued?

Based on its market price of 273.03 USD and our intrinsic valuation, General Dynamics Corp (GD) is undervalued by 20.10%.

273.03 USD
Stock Price
327.93 USD
Intrinsic Value
Intrinsic Value Details

GD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 266.33 - 424.13 327.93 20.1%
DCF (Growth 10y) 361.46 - 566.61 441.80 61.8%
DCF (EBITDA 5y) 357.82 - 453.00 409.89 50.1%
DCF (EBITDA 10y) 435.66 - 575.84 507.21 85.8%
Fair Value 74.09 - 74.09 74.09 -72.86%
P/E 278.88 - 422.53 325.28 19.1%
EV/EBITDA 214.79 - 269.67 252.47 -7.5%
EPV 119.22 - 164.07 141.64 -48.1%
DDM - Stable 112.64 - 225.28 168.96 -38.1%
DDM - Multi 247.27 - 385.38 301.31 10.4%

GD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 73,275.79
Beta 0.62
Outstanding shares (mil) 268.38
Enterprise Value (mil) 81,642.79
Market risk premium 4.60%
Cost of Equity 8.56%
Cost of Debt 4.25%
WACC 8.00%