MMM 3M Company
Industrials
Price
$183.53
Intrinsic value
$48.26
Buy price
$38.61
Discount
-280.3%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $4,899,000,000.00
- Total debt
- $13,159,999,488.00
- Cash & STI
- $5,303,000,064.00
- Shares out.
- 522,400,000
Overvalued
Intrinsic value$48.29
Buy price (with MOS)$38.63
Current price$183.53
Discount to intrinsic value-280.1%
7-step quality scorecard
ROE quality
HIGH_VOLATILE- Average ROE
- 17.9%
- Current ROE
- 69.1%
- Minimum ROE
- -145.5%
Debt quality
LEVERAGED- Debt / Equity
- 2.80x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.63x
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(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 39.5%
- Public economic interest
- 99.1%
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.