GM
General Motors Co
Price:  
43.09 
USD
Volume:  
13,747,984.00
United States | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GM Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of General Motors Co (GM) is 243.20 USD. This GM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.09 USD, the upside of General Motors Co is %.

The range of the Intrinsic Value is 113.36 - 863.65 USD

43.09 USD
Stock Price
243.20 USD
Intrinsic Value
Intrinsic Value Details

GM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 113.36 - 863.65 243.20 464.4%
DCF (Growth 10y) 181.40 - 1,133.33 347.43 706.3%
DCF (EBITDA 5y) 154.66 - 232.14 196.13 355.2%
DCF (EBITDA 10y) 201.90 - 336.94 267.37 520.5%
Fair Value 68.45 - 68.45 68.45 58.86%
P/E 57.08 - 126.56 92.17 113.9%
EV/EBITDA 31.98 - 216.53 119.76 177.9%
EPV (80.02) - (70.58) (75.30) -274.8%
DDM - Stable 62.40 - 210.48 136.44 216.6%
DDM - Multi 127.71 - 353.05 189.72 340.3%

GM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 49,163.96
Beta 1.42
Outstanding shares (mil) 1,140.96
Enterprise Value (mil) 153,765.97
Market risk premium 4.60%
Cost of Equity 9.27%
Cost of Debt 6.12%
WACC 6.30%