GM

Consumer Discretionary / Automobiles
Design, manufacture, and distribute vehicles (trucks, SUVs, cars) and related parts globally under multiple brands, with captive finance and autonomous driving segments.
Recommended: koller_dcf
$86.98
Current market price
Source: FMP +EDGAR

Market implications

What the market is baking into $86.98. Does not change with your assumptions.

Implied terminal growth (cv_g)
n/a (out of range)
WACC (CAPM)
4.61%
β: 1.33 · Rf: 4.0% · ERP: 5.5%
Ke: 11.31% · Kd(AT): 0.50%
E/V: 38.0% · D/V: 62.0%
CV ROIC (from historical)
7.19%
CV NOPLAT = $13,478M
Tax rate / Op cash / Shares
Forecast tax: 10.8%
Op cash %: 3.0%
Shares: 919M
5-year consensus forecast
YearRevenue ($M)EBITDA ($M)
2025 185,913 26,233
2026 185,848 26,224
2027 190,738 26,914
2028 194,661 27,467
2029 196,626 27,744
Validation: set your view's WACC = 4.61%, cv_g = ?%, tax = 10.8%. Your model should produce exactly $86.98.

Your view

Yellow cells are editable.

Your model output

Model share price: $-33.31
vs market: -138.3%
Enterprise value: $102,580M
Operating value: $81,065M
Continuing value: $48,780M
Debt: $130,693M
Excess cash: $21,514M
Residuals: B/S 0.0M · TFI 0.0M · TII 0.0M · CFI 0.0M

Forecast ratios (yellow cells)

Held constant across forecast years (H–M). Defaults are the most recent historical ratio. Override to express a different view (margin compression, working-capital efficiency, etc.).

Income statement

D&A % of revenue 6.61%
Non-op losses % of rev 0.00%

Working capital

AR % of revenue 6.84%
Unbilled rev % of rev 0.00%
Inventory % of rev 7.77%
Other CA % of rev 28.82%
AP % of rev 28.52%
Other ST liab % of rev 1.80%

Long-term assets & liab

LT investments % of rev 0.00%
Net fixed assets % of rev 44.03%
Other LT assets % of rev 44.89%
Other LT liab % of rev 14.22%

Consensus forecast (your editable copy)

Defaults are FMP analyst consensus. Edit any cell; Recalculate uses these values.

YearRevenue ($M)EBITDA ($M) EBITDA marginYoY rev growth
2025 14.1% —
2026 14.1% -0.0%
2027 14.1% +2.6%
2028 14.1% +2.1%
2029 14.1% +1.0%
CV NOPLAT: $10,581M · CV ROIC: 5.64%

Sensitivity: model price by WACC × cv_g

5×5 grid centered on your assumptions. Green cells > market, red < market. Computes 25 model runs (~10s).

Click “Run sensitivity” above.

Monte Carlo simulation

Sample WACC, cv_g, revenue multiplier, and EBITDA margin shift; see distribution of fair value.

Distribution widths (σ):
Each sample: draws values from normal distributions centered on your current assumptions, runs the full DCF, records the model price. 100 samples ≈ 60s.

Configure σ above and click “Run Monte Carlo”.

Peers (LLM-proposed comparables)

3–5 publicly-traded comps with rationale + suggested multiples. ~$0.002/call, cached 30d.

▸ expand

Red flags (accounting / governance / operational / liquidity)

Severity-tiered concerns with explicit evidence. ~$0.004/call, cached 30d.

▸ expand

Recent news (web search)

Material items from the last 60 days with source links. ~$0.02–0.05/call, cached 6h.

▸ expand

Snapshots

No saved snapshots yet.