General Motors Co.
- Price
- 82.64 USD
- Fair value
- 48.09 USD
- Discount to fair value
- −72%
- Mkt cap
- 74.51B
- P/E
- 25.4×
- P/B
- 1.22×
- EV
- 184.88B
- Div yield
- 0.88%
- ROE
- 4.8%
- Net margin
- 1.7%
Current price82.64USD
Fair value (est., median)48.09USD
UndervaluedFair valueOvervalued
+71.8% above fair valueWould need to fall ~41.8% to reach fair value.
Median ofGraham 102.23Residual Income 42.84Earnings Power 48.09
Health Check
32.7
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Attractive, covered dividend (0.88%).
Risks
- Trades 71.9% above estimated fair value.
- Stretched balance sheet / elevated debt.
- 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 16 years · FY2010–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 113.59B | 150.35B | 164.75B | 179.52B | 176.50B |
| Net Income | 10.02B | 9.42B | 10.07B | 6.60B | 2.94B |
| Net Margin | 8.8% | 6.3% | 6.1% | 3.7% | 1.7% |
| Operating Cash Flow | 15.19B | 16.04B | 20.93B | 20.13B | 26.87B |
| OCF Margin | 13.4% | 10.7% | 12.7% | 11.2% | 15.2% |
| Capital Expenditure | 7.51B | 15.21B | 17.79B | 18.47B | 17.20B |
| Free Cash Flow | 7.68B | 830.50M | 3.14B | 1.66B | 9.67B |
| FCF Margin | 6.8% | 0.6% | 1.9% | 0.9% | 5.5% |
| FCF Conversion | 76.6% | 8.8% | 31.2% | 25.1% | 329.0% |
| EPS (Diluted) | 11.11/sh | 10.45/sh | 11.17/sh | 7.32/sh | 3.26/sh |
| Dividend / Share | 0.21/sh | 0.44/sh | 0.66/sh | 0.72/sh | 0.73/sh |
Dividend return (if you buy today)if you buy today
Dividend yield0.88%
Dividend / share0.73 USD
If you invest
USD
Shares (≈)121
Est. annual income88.17 USD
At this rate, dividends alone return your capital in ~113.4 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 | 0.18 | 0.18 | — | — | 0.36 | 0.5% |
| 2025 | — | — | — | — | 0.73 | 1.3% |
| 2024 | — | — | — | — | 0.72 | 1.6% |
| 2023 | — | — | — | — | 0.66 | 1.9% |
| 2022 | — | — | — | — | 0.44 | 1.1% |
Corporate actions
DCash Dividend
0.18 USD /sh2026-06-05
DCash Dividend
0.18 USD /sh2026-03-06
DCash Dividend
0.15 USD /sh2025-12-05
DCash Dividend
0.15 USD /sh2025-09-05
DCash Dividend
0.15 USD /sh2025-06-06
DCash Dividend
0.12 USD /sh2025-03-07
DCash Dividend
0.12 USD /sh2024-12-06
DCash Dividend
0.12 USD /sh2024-09-06
DCash Dividend
0.12 USD /sh2024-06-07
DCash Dividend
0.12 USD /sh2024-02-29
Valuation breakdown
Fair value = median of the applicable methods (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
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
13.87 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
102.23 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
42.84 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
48.09 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)48.09 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.41%
- CAPM cost of equity
- 14.25%
- 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 Motors Co. regularly?
Starting year
- Invested
- 1K/yr · 17K total(2010 → today · 17 yrs)
- your value today is
- 40.4K USD
- Total return
- +137.6%(+17.6% Dividends · +119.9% Capital gain)
- Annualised (IRR)
- +10.2%
Invested17KUSD
Dividends3KUSD
Capital gain20.4KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.