GM General Motors Company
Consumer Cyclical
Price
$89.25
Intrinsic value
$69.37
Buy price
$55.50
Discount
-28.7%
DCF walkthrough
Near-term growth (g1)2.20%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $23,202,000,000.00
- Total debt
- $128,771,997,696.00
- Cash & STI
- $24,718,999,552.00
- Shares out.
- 910,000,000
Overvalued [LOW CF reliability]
Intrinsic value$69.42
Buy price (with MOS)$55.54
Current price$89.25
Discount to intrinsic value-28.6%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 11.1%
- Current ROE
- 4.4%
- Minimum ROE
- 4.4%
Debt quality
LEVERAGED- Debt / Equity
- 2.11x
Moat proxy
WEAK_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 12.49x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)+decel_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 76.1%
- Public economic interest
- 96.8%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.