Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
299.90 USD420.95 USD547.50 USD
-17.98%
420.95 USDCurrent price is 18% below the base model value.
G
US
GD.US · GENERAL DYNAMICS CORP
US · US
Latest price345.27 USD
30D+0.52%
Vs. base value+57.4%
Research summary
GD.US latest organized financial period shows revenue grew +10.13% YoY and net income grew +11.32% YoY. Current price is about 345 USD, while the model base case is about 219 USD; the current price sits +57.4% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue53B USD
Net income4B USD
Free cash flow4B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price345.27 USD
Base value219.35 USD
Vs. base+57.4%
Price date2026/04/29
202.49 USD219.35 USD229.82 USD
+57.41%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
224.19 USD257.91 USD278.85 USD
+33.87%
257.91 USDCurrent price is 33.9% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth7.3%
Current price implies roughly 7.3% annualized FCF growth.
7.3%Current price implies roughly 7.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
154.59 USD154.59 USD154.59 USD
+123%
154.59 USDCurrent price is 123.3% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 53B USD | 4B USD | - | 4B USD | 15.45 | - |
| 2024/12/31 | Annual | 48B USD | 4B USD | - | 3B USD | 13.63 | - |
| 2023/12/31 | Annual | 42B USD | 3B USD | - | 4B USD | 12.02 | - |
| 2022/12/31 | Annual | 39B USD | 3B USD | - | 3B USD | 12.19 | - |
| 2021/12/31 | Annual | 38B USD | 3B USD | - | 3B USD | 11.55 | - |
Ad placement