General Dynamics Corp.
- Price
- 386.75 USD
- Fair value
- 199.53 USD
- Discount to fair value
- −94%
- Mkt cap
- 104.59B
- P/E
- 24.8×
- P/B
- 4.08×
- EV
- 112.04B
- Div yield
- 1.52%
- ROE
- 16.4%
- Net margin
- 8.0%
Current price386.75USD
Fair value (est., median)199.53USD
UndervaluedFair valueOvervalued
+93.8% above fair valueWould need to fall ~48.4% to reach fair value.
Median ofDCF 356.34DDM 155.97Graham 173.26Residual Income 277.01Earnings Power 199.53
Health Check
46.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (16.4%).
- Attractive, covered dividend (1.52%).
Risks
- Trades 93.8% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 38.47B | 39.41B | 42.27B | 47.72B | 52.55B |
| Net Income | 3.26B | 3.39B | 3.31B | 3.78B | 4.21B |
| Net Margin | 8.5% | 8.6% | 7.8% | 7.9% | 8.0% |
| Operating Cash Flow | 4.27B | 4.58B | 4.71B | 4.11B | 5.12B |
| OCF Margin | 11.1% | 11.6% | 11.1% | 8.6% | 9.7% |
| Capital Expenditure | 887.00M | 1.11B | 904.00M | 916.00M | 1.16B |
| Free Cash Flow | 3.38B | 3.46B | 3.81B | 3.20B | 3.96B |
| FCF Margin | 8.8% | 8.8% | 9.0% | 6.7% | 7.5% |
| FCF Conversion | 103.9% | 102.2% | 114.8% | 84.5% | 94.0% |
| EPS (Diluted) | 12.04/sh | 12.54/sh | 12.26/sh | 13.99/sh | 15.57/sh |
| Dividend / Share | 4.86/sh | 5.06/sh | 5.28/sh | 5.65/sh | 5.89/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.52%
Dividend / share5.89 USD
If you invest
USD
Shares (≈)25
Est. annual income147.27 USD
At this rate, dividends alone return your capital in ~65.7 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | 1.59 | 1.59 | — | 3.18 | 0.9% |
| 2025 | — | — | — | — | 5.89 | 1.9% |
| 2024 | — | — | — | — | 5.65 | 2.0% |
| 2023 | — | — | — | — | 5.28 | 2.3% |
| 2022 | — | — | — | — | 5.06 | 2.2% |
Corporate actions
DCash Dividend
1.59 USD /sh2026-07-02
DCash Dividend
1.59 USD /sh2026-04-10
DCash Dividend
0.62 USD /sh2014-07-01
DCash Dividend
0.62 USD /sh2014-04-09
DCash Dividend
0.56 USD /sh2014-01-15
DCash Dividend
0.56 USD /sh2013-10-09
DCash Dividend
0.56 USD /sh2013-07-02
DCash Dividend
0.56 USD /sh2013-04-10
DCash Dividend
0.51 USD /sh2012-12-14
DCash Dividend
0.51 USD /sh2012-10-03
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
356.34 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
155.97 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
173.26 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
277.01 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
199.53 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)199.53 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.89%
- CAPM cost of equity
- 7.06%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in General Dynamics Corp. regularly?
Starting year
- Invested
- 1K/yr · 42K total(1985 → today · 42 yrs)
- your value today is
- 818.3K USD
- Total return
- +1848.4%(+92.4% Dividends · +1756.0% Capital gain)
- Annualised (IRR)
- +12.1%
Invested42KUSD
Dividends38.8KUSD
Capital gain737.5KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.