As of 2024-12-12, the Intrinsic Value of General Mills Inc (GIS) is
82.98 USD. This GIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 65.50 USD, the upside of General Mills Inc is
26.70%.
The range of the Intrinsic Value is 61.44 - 120.96 USD
82.98 USD
Intrinsic Value
GIS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.44 - 120.96 |
82.98 |
26.7% |
| DCF (Growth 10y) |
72.31 - 135.64 |
95.33 |
45.5% |
| DCF (EBITDA 5y) |
51.91 - 67.44 |
58.15 |
-11.2% |
| DCF (EBITDA 10y) |
64.41 - 86.16 |
73.50 |
12.2% |
| Fair Value |
34.16 - 34.16 |
34.16 |
-47.85% |
| P/E |
88.82 - 106.91 |
96.99 |
48.1% |
| EV/EBITDA |
42.74 - 71.18 |
54.36 |
-17.0% |
| EPV |
47.50 - 75.84 |
61.67 |
-5.8% |
| DDM - Stable |
38.52 - 87.76 |
63.14 |
-3.6% |
| DDM - Multi |
51.41 - 89.64 |
65.20 |
-0.5% |
GIS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36,362.98 |
| Beta |
-0.40 |
| Outstanding shares (mil) |
555.16 |
| Enterprise Value (mil) |
49,215.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.65% |
| Cost of Debt |
4.39% |
| WACC |
5.83% |