General Motors Co.
Current price84.07USD
Fair value (est., median)102.23USD
UndervaluedFair valueOvervalued
-17.8% below fair valueWould need to rise ~21.6% to reach fair value.
Health Check
46.3
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Value67.8/100
Trades about 17.8% below its estimated fair value.
- Discount to fair value
- 17.8%
- Price to book
- 1.24×
- Fair-value confidence
- —
Future20.3/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (15y)
- 1.8%
- Earnings CAGR (15y)
- -4.8%
Past37.9/100
A steady, profitable operating history.
- Return on equity
- 4.8%
- Net margin
- 1.7%
- Earnings CAGR (15y)
- -4.8%
- Profitable years
- 15/16
Health40/100
Carries meaningful debt relative to equity.
- Debt to equity
- 214.8%
- Net debt to equity
- 180.6%
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend65.4/100
Yields 0.87%, paying out 22.4% of earnings.
- Dividend yield
- 0.87%
- Payout ratio
- 22.4%
- Covered by free cash flow
- Yes
- Years paying
- 14
- Dividend growth
- —
Rewards
- Trades 17.8% below estimated fair value.
- Attractive, covered dividend (0.87%).
Risks
- Stretched balance sheet / elevated debt.
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
| 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 yield0.87%
Dividend / share0.73 USD
If you invest
USD
Shares (≈)118
Est. annual income85.99 USD
At this rate, dividends alone return your capital in ~115.4 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 | 0.4% |
| 2025 | — | — | — | — | 0.73 | 1.3% |
| 2024 | — | — | — | — | 0.72 | 1.6% |
| 2023 | — | — | — | — | 0.66 | 1.9% |
| 2022 | — | — | — | — | 0.44 | 1.1% |
| 2021 | — | — | — | — | 0.21 | 0.4% |
| 2020 | — | — | — | — | 0.74 | 2.5% |
| 2019 | — | — | — | — | 2.61 | 6.9% |
| 2018 | — | — | — | — | 2.49 | 6.6% |
| 2017 | — | — | — | — | 2.48 | 6.6% |
| 2016 | — | — | — | — | 2.63 | 8.3% |
| 2015 | — | — | — | — | 2.49 | 7.3% |
| 2014 | — | — | — | — | 2.14 | 6.2% |
| 2013 | — | — | — | — | — | — |
| 2012 | — | — | — | — | — | — |
| 2011 | — | — | — | — | 1.02 | 3.6% |
| 2010 | — | — | — | — | 1.74 | 4.7% |
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 (DDM، Graham).
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Tap to adjust assumptions
13.77 USD
Graham Number
Tap to adjust assumptions
102.23 USD
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
Fair Value (median)102.23 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.45%
- 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
- 41K USD
- Total return
- +141.4%(+17.6% Dividends · +123.7% Capital gain)
- Annualised (IRR)
- +10.5%
Invested17KUSD
Dividends3KUSD
Capital gain21KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.