Fair value (multi-method)
Four independent methods triangulate what GM 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)
$13.60
Method range
$13.60 – $98.70
median $71.80
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 | $13.60 | -83.44% |
| Exit multiple | $97.75 | +19.01% |
| Analyst target | $98.70 | +20.18% |
| Graham number | $45.85 | -44.17% |
- Forward DCF$13.60
- Exit multiple$97.75
- Analyst target$98.70
- Graham number$45.85
Stock price
$82.13
FCF / share (TTM)
$4.80
3Y FCF CAGR
—
Fair value @ hist. growth
$83.07
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
7.8%
per year over your projection horizon
Margin of safety 1.1% vs hist-growth DCF
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 8% 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% |
|---|---|---|---|---|---|
| 9.2% | 5.1% | 4.6% | 4.0% | 3.4% | 2.8% |
| 10.2% | 6.9% | 6.5% | 6.0% | 5.5% | 4.9% |
| 11.2% | 8.7% | 8.3% | 7.8% | 7.4% | 6.9% |
| 12.2% | 10.3% | 10.0% | 9.6% | 9.2% | 8.7% |
| 13.2% | 11.9% | 11.6% | 11.2% | 10.9% | 10.5% |
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
$109B
Total debt − cash
Beta
1.31
Vs market benchmark
Frequently asked questions
General Motors (GM) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.