GM
General Motors Co
Price:
47.5
USD
Volume:
8,581,318
United States | Automobiles
GM DCF Valuation - Growth Exit 5Y
543.4 %
Upside
What is the DCF valuation of GM?
The Discounted Cash Flow (DCF) valuation of General Motors Co (GM) is 305.62 USD. With the latest stock price at 47.50 USD, the upside of General Motors Co based on DCF is 543.4%.
Is GM a buy or a sell?
Based on the latest price of 47.50 USD and our DCF valuation, General Motors Co (GM) is a buy. Buying GM stocks now will result in a potential gain of 543.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 7.1% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 145.43 - 1,034.53 | 305.62 |
| Upside | 206.2% - 2078.0% | 543.4% |
47.50 USD
Stock Price
305.62 USD
Fair Price
| (USD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 187,442 | 191,826 | 204,239 | 220,349 | 230,426 | 246,184 |
| % Growth | 9% | 2% | 6% | 8% | 5% | 7% |
| Cost of goods sold | (163,734) | (164,212) | (171,341) | (181,160) | (185,656) | (194,385) |
| % of Revenue | 87% | 86% | 84% | 82% | 81% | 79% |
| Selling, G&A expenses | (9,657) | (9,883) | (10,522) | (11,352) | (11,872) | (12,683) |
| % of Revenue | 5% | 5% | 5% | 5% | 5% | 5% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (5,532) | (5,661) | (6,028) | (6,503) | (6,801) | (7,266) |
| % of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
| Tax expense | (2,556) | (2,630) | (3,562) | (4,649) | (5,687) | (6,941) |
| Tax rate | 30% | 22% | 22% | 22% | 22% | 22% |
| Net profit | 5,963 | 9,439 | 12,785 | 16,685 | 20,411 | 24,910 |
| % Margin | 3% | 5% | 6% | 8% | 9% | 10% |