What is General Motors Co worth?
With the base-case assumptions below, a discounted cash flow model on General Motors Co's reported free cash flow gives $429.23 per share. The share price was $88.69 on November 10, 2026, 79% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.5% | 10.0% | $276.36 | +212% |
| Base | 8.5% | 9.0% | $429.23 | +384% |
| Bull | 13.5% | 8.0% | $734.01 | +728% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $543.54 | $578.62 | $621.50 | $675.10 | $744.01 |
| 8.0% | $458.09 | $480.84 | $507.73 | $540.00 | $579.43 |
| 9.0% | $395.72 | $411.28 | $429.23 | $450.17 | $474.92 |
| 10.0% | $348.27 | $359.33 | $371.87 | $386.19 | $402.73 |
| 11.0% | $310.99 | $319.10 | $328.17 | $338.37 | $349.92 |
Where the presets come from
Base: years 1 to 5 grow at General Motors Co's revenue growth rate over the last 5 fiscal years (8.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions