← GIS GOOG →
← All Tickers

GM

GM

Accumulate 2026-03-10
Model
DCF
Price at Report
$74.69
Base IV
$88.76
Bear IV
$64.54
Bull IV
$144.02
Entry Zone: 68-72 · Sell Above: 122
Bore Family Office
Bore Family Office
Valuation Report — General Motors Company (GM) • March 10, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 10.50% • Current Price: $74.69
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

General Motors Company was founded in 1908 in Flint, Michigan by William C. Durant. After a government-assisted bankruptcy in 2009, GM emerged as a leaner, more focused automaker. Today GM is the largest US automaker by volume, selling ~6M vehicles annually across brands including Chevrolet, GMC, Buick, Cadillac, and Baojun. GM also operates GM Financial (captive auto finance, $94B+ in assets), Cruise (autonomous vehicles — scaled back significantly after 2023 incident), and OnStar (connected vehicle services). The company is navigating a complex EV transition while managing its highly profitable internal combustion engine (ICE) franchise in North America.

Business Segments

SegmentFY2025 Revenue% of TotalYoY GrowthEBIT Margin
GMNA (North America)$155.0B83.8%+1.0%~10%
GMI (International/China JVs)$24.2B13.1%-8.0%Near-zero
GM Financial (GMFS)$16.9B9.1%+3.2%~25%
Cruise (Autonomous)-$1.5B lossN/ANegative
Corporate/Other-$9.6B
GM CONSOLIDATED$185.0B100%-1.3%1.6%

Segment Dynamics: GMNA (North America) is the cash engine — strong truck/SUV franchise (Silverado, Sierra, Tahoe, Escalade) generates 85%+ of operating profit. GM Financial provides meaningful recurring income (~$4B+ annually). The China JV business has deteriorated sharply — GM wrote down $2.7B in 2024 and continues to lose market share to domestic Chinese EV brands (BYD, NIO, Li Auto). FY2025 consolidated EBIT dropped to $2.9B from $12.8B in FY2024, driven by $5B+ in Cruise wind-down charges and additional China impairments. The "clean" run-rate EBIT is closer to $10-11B as evidenced by analyst FY2026 consensus EPS of $12.68 (vs $3.27 actual in FY2025). Note: FY2025 FCF of $17.6B includes large working capital release and is not sustainable.

📊 Financial Snapshot
MetricFY2021FY2022FY2023FY2024FY2025
Revenue ($M)$127,004$156,735$171,842$187,442$185,019
EBITDA ($M)$21,375$21,605$21,186$25,173$17,497
Operating Income ($M)
Net Income ($M)
EPS (diluted)$6.70$6.13$7.32$6.37$3.27
Free Cash Flow ($M)$7,679$6,805$9,960$9,299$17,564
Annual DPS$0.000$0.180$0.360$0.480$0.570
Total Debt ($M)$109,379$114,699$121,741$129,732$130,277
Rev YoY Growth+23.4%+9.6%+9.1%-1.3%
📈 DCF Scenarios
$65
🔴 Bear
$89
📊 Base
$144
🚀 Bull
$74.69
Current Price
$90
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$7.68B$6.95B$6.95B
Year 2Stage 1$7.75B$6.35B$13.30B
Year 3Stage 1$7.83B$5.80B$19.10B
Year 4Stage 1$7.91B$5.30B$24.40B
Year 5Stage 1$7.99B$4.85B$29.25B
Year 6Stage 2$8.07B$4.43B$33.68B
Year 7Stage 2$8.15B$4.05B$37.73B
Year 8Stage 2$8.23B$3.70B$41.44B
Year 9Stage 2$8.31B$3.38B$44.82B
Year 10Stage 2$8.40B$3.09B$47.91B
TerminalTV=$94.7BPV(TV)=$34.9B (42% of EV)EV=$82.8B
Base Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$7.98B$7.22B$7.22B
Year 2Stage 1$8.38B$6.86B$14.08B
Year 3Stage 1$8.80B$6.52B$20.60B
Year 4Stage 1$9.24B$6.20B$26.80B
Year 5Stage 1$9.70B$5.89B$32.69B
Year 6Stage 2$9.99B$5.49B$38.18B
Year 7Stage 2$10.29B$5.12B$43.29B
Year 8Stage 2$10.60B$4.77B$48.06B
Year 9Stage 2$10.92B$4.44B$52.51B
Year 10Stage 2$11.24B$4.14B$56.65B
TerminalTV=$134.9BPV(TV)=$49.7B (47% of EV)EV=$106.4B
Bull Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$8.51B$7.70B$7.70B
Year 2Stage 1$9.53B$7.81B$15.51B
Year 3Stage 1$10.68B$7.91B$23.42B
Year 4Stage 1$11.96B$8.02B$31.45B
Year 5Stage 1$13.39B$8.13B$39.58B
Year 6Stage 2$14.20B$7.80B$47.37B
Year 7Stage 2$15.05B$7.48B$54.86B
Year 8Stage 2$15.95B$7.18B$62.03B
Year 9Stage 2$16.91B$6.88B$68.92B
Year 10Stage 2$17.92B$6.60B$75.52B
TerminalTV=$229.7BPV(TV)=$84.6B (53% of EV)EV=$160.1B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
8.5%$117$124$131$139$149
9.0%$108$113$119$126$134
9.5%$100$104$109$114$121
10.0%$92$96$100$105$110
10.5%$86$89$92$96$101
11.0%$80$82$85$89$93
11.5%$75$77$79$82$85
12.0%$70$72$74$76$79
12.5%$66$67$69$71$74

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/E (Fwd)EV/EBITDAP/FCFDiv Yield
General MotorsGM5.9x4.8x4.3x0.76%
Ford MotorF6.2x6.1x5.8x5.5%
StellantisSTLA4.8x1.9x3.8x11.2%
Toyota MotorTM10.2x7.3x8.1x2.8%
GM 5-yr avg8.5x5.8x7.2x1.5%
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$0.570
Current Yield0.76%
Consecutive Growth Years3
1-yr DPS CAGR+18.8%
3-yr DPS CAGR+46.8%
5-yr DPS CAGR+0.0%
10-yr DPS CAGR
Payout Ratio (DPS/EPS)17.4%
FCF Payout Ratio3.2%
Sustainability VerdictSafe — very low payout ratio
GM reinstated its dividend post-COVID and has grown it aggressively (+18.75% in FY2025, +100% in FY2023). Current $0.57/sh annual rate represents only 17% of FY2025 depressed EPS and ~3% of FCF. At analyst consensus FY2026 EPS of $12.68, payout is just 4.5%. The dividend is extremely well covered under normalized earnings. Safe — GM has ample capacity to continue growing the dividend.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2023$7.32Actual
2024$6.37Actual
2025$3.27Actual
2026$10.19$12.68$13.8033Estimate
2027$10.78$14.28$16.5230Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2023$171.8BActual
2024$187.4BActual
2025$185.0BActual
2026$178.1B$191.7B$205.9B33Estimate
2027$179.7B$196.1B$214.3B30Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $89.55 | Range $35–$110
AnalystFirmRatingPTUpside
Tom NarayanRBC CapitalBuy$107+43.3%
Joseph SpakUBSStrong Buy$102+36.6%
Philippe HouchoisJefferiesHold$97+29.9%
George GalliersEvercore ISIBuy$95+27.2%
Mickey LeggBenchmarkStrong Buy$90+20.5%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q4 2025$1.92 vs $1.85+$0.07 ✅$47.7B vs $46.8B+$0.9B ✅FY2026 EPS $11-12 guided
Q3 2025$0.52 vs $0.48+$0.04 ✅$48.9B vs $44.6B+$4.3B ✅Cruise charges taken
Q2 2025$2.96 vs $2.76+$0.20 ✅$48.0B vs $44.9B+$3.1B ✅Beat on trucks
Q1 2025$2.78 vs $2.66+$0.12 ✅$43.0B vs $43.1B$-0.1B ❌Strong truck demand
(e) Confidence Band Commentary
EPS estimates have wide variance ($10.19 to $13.80 for FY2026) given lingering uncertainty around China impairments, Cruise wind-down costs, and EV launch timing. FY2025 EPS of $3.27 was significantly below "real" earnings power ($10-12B+ normalized operating income) due to ~$8-10B in non-cash charges. Analysts who look through the charges at industrial performance are constructive. Bears remain concerned about EV transition costs and China structural decline.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bull Case — What Has to Be True: GM's North America truck/SUV franchise maintains pricing power (F-150 / Ram competition contained); EV segment losses narrow to breakeven by 2027 (Silverado EV, Equinox EV ramp); Cruise wind-down completes with minimal additional charges; China operations stabilized or divested (removing a $2-3B annual earnings drag); management delivers on FY2026 EPS guidance of $11-12 and capital return program ($6B+ buybacks + growing dividend). At $110 bull PT, GM trades at 7.7x FY2026 consensus EPS — still very cheap for normalized earnings.

Bear Case — Real Risks: 2026 tariffs on Mexico/Canada imports hit GM hard (~30% of production base); China JV continues deteriorating with further impairment charges needed; EV losses persist beyond 2027 as Rivian, Tesla, and Chinese OEMs undercut on price; a macro slowdown causes auto demand to soften 10-15%; GM Financial credit losses rise (subprime auto delinquencies already elevated). The $35 low analyst PT reflects a recession + tariff + EV impairment scenario. Stock could re-test $35-40 in a true recession.

Base Case Assumptions: Auto industrial FCFF grows from $7.6B at 5% annually for 5 years, then 3% for 5 years, terminal 2%; WACC = 10.5% (includes cyclicality premium); industrial net debt = $20B. Normalized earnings (ex-charges) track to $11-13/share by FY2026-2027.

Verdict: At $74.69, GM trades at just 5.9x FY2026 consensus EPS of $12.68. Our DCF base IV of $89 implies 19% upside — in line with analyst consensus. The stock is genuinely cheap on normalized earnings, but deserves a discount for: (1) China structural risk, (2) EV transition uncertainty, (3) cyclicality. The risk/reward is attractive for a patient investor. We rate GM Accumulate on any weakness toward $65-70. Joseph holds 1,181 shares at $43.26 — sitting on a 73% unrealized gain. Consider trimming above $90 if conviction on EV thesis weakens.

⚖️ DCF Verdict: Accumulate — General Motors Company (GM)
Current price: $74.69 | Analyst Avg PT: $89.55
$65
🔴 Bear
$89
📊 Base
$144
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$72Begin position
Tier 2 — Add≤$65Add on weakness
Tier 3 — Full≤$68Full allocation
Sell Alert≥$122Above fair value — consider trimming
📂 Current Position Summary
MetricValue
Shares Held1,181
Average Cost Basis$43.26
Current Market Value$88,209
Unrealized P&L$+37,119 (+72.7%)
Annual DPS$0.570/yr
Annual Dividend Income$673/yr
Current Yield (at price)0.76%
Yield on Cost1.32%
vs Target (~$200K)$88,209 / $200,000 (44%)
Bore Family Office • Analysis generated by Lurch • Not investment advice.