Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
51.53 USD48.16 USD60.39 USD
-28.75%
48.16 USDCurrent price is 28.8% below the base model value.
G
US
GIS.US · GENERAL MILLS INC
US · US
Latest price34.31 USD
30D+4.59%
Vs. base value-21.2%
Research summary
GIS.US latest organized financial period shows revenue grew +856% YoY and net income grew +312% YoY. Current price is about 34.31 USD, while the model base case is about 43.55 USD; the current price sits -21.2% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue19B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow3B 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 price34.31 USD
Base value43.55 USD
Vs. base-21.2%
Price date2026/04/29
45.03 USD43.55 USD45.03 USD
-21.21%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
25.83 USD24.14 USD30.27 USD
+42.15%
24.14 USDCurrent price is 42.1% above the base model value.Adjusted reference: 49.56 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-6.6%
Current price implies roughly -6.6% annualized FCF growth.
-6.6%Current price implies roughly -6.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
51.13 USD51.13 USD51.13 USD
-32.89%
51.13 USDCurrent price is 32.9% below 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.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/05/25 | Business sale gain/loss | Asset sale gain/loss | 76M USD | Medium |
| 2022/05/31 | Business sale gain/loss | Asset sale gain/loss | 153M USD | Medium |
| 2022/05/31 | Restructuring and merger costs | Restructuring | -21M USD | Medium |
| 2022/05/31 | Special income/charges | Other | 174M USD | Medium |
| 2026/02/22 | Business sale gain/loss | Asset sale gain/loss | 825M USD | Medium |
| 2025/11/23 | Business sale gain/loss | Asset sale gain/loss | 833M USD | Medium |
| 2025/08/24 | Business sale gain/loss | Asset sale gain/loss | 833M USD | Medium |
| 2025/05/25 | Integration and restructuring costs | Restructuring | -5M USD | Medium |
| 2025/02/23 | Business sale gain/loss | Asset sale gain/loss | 303M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/05/25 | Annual | 19B USD | 2B USD | 2B USD | 2B USD | 4.1 | 3.96 |
| 2024/05/26 | Annual | 2B USD | 558M USD | 3B USD | 3B USD | 0.98 | 4.97 |
| 2023/11/26 | Annual | 20B USD | 596M USD | 2B USD | 2B USD | 1.02 | 3.29 |
| 2022/05/31 | Annual | 19B USD | 3B USD | 2B USD | 3B USD | 4.42 | 3.92 |
| 2021/05/31 | Annual | - | - | - | - | - | - |
Ad placement