GD
General Dynamics Corp
Price:  
298.25 
USD
Volume:  
1,691,039.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GD Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of General Dynamics Corp (GD) is 347.03 USD. This GD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 298.25 USD, the upside of General Dynamics Corp is %.

The range of the Intrinsic Value is 245.51 - 586.38 USD

298.25 USD
Stock Price
347.03 USD
Intrinsic Value
Intrinsic Value Details

GD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 245.51 - 586.38 347.03 16.4%
DCF (Growth 10y) 291.65 - 650.75 399.67 34.0%
DCF (EBITDA 5y) 304.70 - 426.43 352.59 18.2%
DCF (EBITDA 10y) 343.22 - 503.44 407.39 36.6%
Fair Value 61.67 - 61.67 61.67 -79.32%
P/E 271.78 - 399.13 328.99 10.3%
EV/EBITDA 179.53 - 300.29 233.72 -21.6%
EPV 107.43 - 164.71 136.07 -54.4%
DDM - Stable 98.89 - 292.36 195.63 -34.4%
DDM - Multi 217.26 - 487.77 299.37 0.4%

GD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 81,827.87
Beta 0.37
Outstanding shares (mil) 274.36
Enterprise Value (mil) 90,050.87
Market risk premium 4.60%
Cost of Equity 8.26%
Cost of Debt 4.34%
WACC 7.77%