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)
$17.45
Method range
$17.45 – $97.83
median $80.05
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 | $17.45 | -78.75% |
| Exit multiple | $97.83 | +19.15% |
| Analyst target | $93.92 | +14.38% |
| Graham number | $66.19 | -19.39% |
- Forward DCF$17.45
- Exit multiple$97.83
- Analyst target$93.92
- Graham number$66.19
Stock price
$82.11
FCF / share (TTM)
$1.56
3Y FCF CAGR
—
Fair value @ hist. growth
$27.65
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
23.2%
per year over your projection horizon
Margin of safety -196.9% 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% |
|---|---|---|---|---|---|
| 9.0% | 20.0% | 19.3% | 18.6% | 17.8% | 16.9% |
| 10.1% | 22.2% | 21.6% | 21.0% | 20.3% | 19.6% |
| 11.1% | 24.3% | 23.8% | 23.2% | 22.6% | 22.0% |
| 12.0% | 26.3% | 25.9% | 25.4% | 24.8% | 24.3% |
| 13.1% | 28.3% | 27.8% | 27.4% | 26.9% | 26.4% |
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
$109.3B
Total debt − cash
Beta
1.30
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