As of 2024-12-12, the Intrinsic Value of General Motors Co (GM) is
237.02 USD. This GM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 52.04 USD, the upside of General Motors Co is
355.50%.
The range of the Intrinsic Value is 119.88 - 669.24 USD
237.02 USD
Intrinsic Value
GM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
119.88 - 669.24 |
237.02 |
355.5% |
| DCF (Growth 10y) |
185.19 - 854.64 |
329.09 |
532.4% |
| DCF (EBITDA 5y) |
179.92 - 240.99 |
202.03 |
288.2% |
| DCF (EBITDA 10y) |
218.98 - 328.29 |
262.40 |
404.2% |
| Fair Value |
73.41 - 73.41 |
73.41 |
41.06% |
| P/E |
61.62 - 79.54 |
69.59 |
33.7% |
| EV/EBITDA |
51.61 - 246.59 |
147.36 |
183.2% |
| EPV |
(82.64) - (74.78) |
(78.71) |
-251.2% |
| DDM - Stable |
61.57 - 179.93 |
120.75 |
132.0% |
| DDM - Multi |
124.96 - 292.68 |
176.11 |
238.4% |
GM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
57,223.18 |
| Beta |
1.19 |
| Outstanding shares (mil) |
1,099.60 |
| Enterprise Value (mil) |
161,330.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.24% |
| Cost of Debt |
5.74% |
| WACC |
6.55% |