investorscraft@gmail.com

Intrinsic Value of General Dynamics Corporation (GD)

Previous Close$281.16
Intrinsic Value
Upside potential
Previous Close
$281.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %2.4NaN
Revenue, $39407NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m35196NaN
Operating income, $m4211NaN
EBITDA, $m5095NaN
Interest expense (income), $mNaN
Earnings before tax, $m4036NaN
Tax expense, $m646NaN
Net income, $m3390NaN

BALANCE SHEET

Cash and short-term investments, $m1242NaN
Total assets, $m51585NaN
Adjusted assets (=assets-cash), $m50343NaN
Average production assets, $m27776NaN
Working capital, $m5722NaN
Total debt, $m10496NaN
Total liabilities, $m33017NaN
Total equity, $m18568NaN
Debt-to-equity ratio0.565NaN
Adjusted equity ratio0.369NaN

CASH FLOW

Net income, $m3390NaN
Depreciation, amort., depletion, $m884NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m4579NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1114NaN
Free cash flow, $m5693NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m5722
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount