Fair value (multi-method)
Four independent methods triangulate what GIS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$60.94
Method range
$14.75 – $60.94
median $43.36
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $60.94 | +83.82% |
| Exit multiple | $45.64 | +37.67% |
| Analyst target | $41.08 | +23.92% |
| Graham number | $14.75 | -55.52% |
- Forward DCF$60.94
- Exit multiple$45.64
- Analyst target$41.08
- Graham number$14.75
Stock price
$33.15
FCF / share (TTM)
$0.55
3Y FCF CAGR
0.9%
Fair value @ hist. growth
$7.08
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
21.8%
per year over your projection horizon
Margin of safety -368.2% vs hist-growth DCF
Historical 3Y CAGR
0.9%
Your model implies
21.8%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 1% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.5% | 18.2% | 17.4% | 16.4% | 15.4% | 14.2% |
| 8.6% | 20.8% | 20.0% | 19.2% | 18.4% | 17.4% |
| 9.6% | 23.1% | 22.5% | 21.8% | 21.1% | 20.2% |
| 10.5% | 25.4% | 24.8% | 24.2% | 23.5% | 22.8% |
| 11.6% | 27.5% | 27.0% | 26.4% | 25.8% | 25.2% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$14.9B
Total debt − cash
Beta
1.00
Vs market benchmark
Frequently asked questions
General Mills (GIS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation