As of 2025-12-17, the Intrinsic Value of General Motors Co (GM) is 233.72 USD. This GM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.76 USD, the upside of General Motors Co is 185.90%.
The range of the Intrinsic Value is 72.17 - 2,761.16 USD
Based on its market price of 81.76 USD and our intrinsic valuation, General Motors Co (GM) is undervalued by 185.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.17 - 2,761.16 | 233.72 | 185.9% |
| DCF (Growth 10y) | 131.83 - 3,556.21 | 339.36 | 315.1% |
| DCF (EBITDA 5y) | 216.76 - 343.02 | 279.90 | 242.3% |
| DCF (EBITDA 10y) | 245.76 - 494.40 | 356.72 | 336.3% |
| Fair Value | 16.32 - 16.32 | 16.32 | -80.04% |
| P/E | 33.54 - 119.53 | 69.62 | -14.8% |
| EV/EBITDA | 51.72 - 230.42 | 140.79 | 72.2% |
| EPV | (137.77) - (163.74) | (150.76) | -284.4% |
| DDM - Stable | 24.12 - 108.87 | 66.49 | -18.7% |
| DDM - Multi | 161.11 - 574.73 | 252.72 | 209.1% |
| Market Cap (mil) | 76,270.63 |
| Beta | 0.86 |
| Outstanding shares (mil) | 932.86 |
| Enterprise Value (mil) | 185,863.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.08% |
| Cost of Debt | 8.22% |
| WACC | 7.43% |