/
DCF Valuation
Base-case fair value
$445.05
Intrinsic $593.40 · 25% MOS
Base-case summary
Our base-case DCF for General Motors Co (GM) projects 10 years of free cash flow growth at 14.0% for years 1–5 and 7.0% for years 6–10, anchored to 14.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $14.8B in trailing free cash flow, this produces an intrinsic value of $593.40 per share. A 25% safety margin gives a fair value of $445.05.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$14.8B
Cash & equivalents
$24.4B
Total debt
$0
Shares outstanding
926M