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
| Segment | FY2025 Revenue | % of Total | YoY Growth | EBIT Margin |
|---|
| GMNA (North America) | $155.0B | 83.8% | +1.0% | ~10% |
| GMI (International/China JVs) | $24.2B | 13.1% | -8.0% | Near-zero |
| GM Financial (GMFS) | $16.9B | 9.1% | +3.2% | ~25% |
| Cruise (Autonomous) | -$1.5B loss | — | N/A | Negative |
| Corporate/Other | -$9.6B | — | — | — |
| GM CONSOLIDATED | $185.0B | 100% | -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 $17.6B includes large working capital release and is not sustainable.
📊 Financial Snapshot
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|
| Revenue ($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


📋 Full 10-Year Projection Tables
Bear Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $7.68B | $6.95B | $6.95B |
| Year 2 | Stage 1 | $7.75B | $6.35B | $13.30B |
| Year 3 | Stage 1 | $7.83B | $5.80B | $19.10B |
| Year 4 | Stage 1 | $7.91B | $5.30B | $24.40B |
| Year 5 | Stage 1 | $7.99B | $4.85B | $29.25B |
| Year 6 | Stage 2 | $8.07B | $4.43B | $33.68B |
| Year 7 | Stage 2 | $8.15B | $4.05B | $37.73B |
| Year 8 | Stage 2 | $8.23B | $3.70B | $41.44B |
| Year 9 | Stage 2 | $8.31B | $3.38B | $44.82B |
| Year 10 | Stage 2 | $8.40B | $3.09B | $47.91B |
| Terminal | — | TV=$94.7B | PV(TV)=$34.9B (42% of EV) | EV=$82.8B |
Base Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $7.98B | $7.22B | $7.22B |
| Year 2 | Stage 1 | $8.38B | $6.86B | $14.08B |
| Year 3 | Stage 1 | $8.80B | $6.52B | $20.60B |
| Year 4 | Stage 1 | $9.24B | $6.20B | $26.80B |
| Year 5 | Stage 1 | $9.70B | $5.89B | $32.69B |
| Year 6 | Stage 2 | $9.99B | $5.49B | $38.18B |
| Year 7 | Stage 2 | $10.29B | $5.12B | $43.29B |
| Year 8 | Stage 2 | $10.60B | $4.77B | $48.06B |
| Year 9 | Stage 2 | $10.92B | $4.44B | $52.51B |
| Year 10 | Stage 2 | $11.24B | $4.14B | $56.65B |
| Terminal | — | TV=$134.9B | PV(TV)=$49.7B (47% of EV) | EV=$106.4B |
Bull Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $8.51B | $7.70B | $7.70B |
| Year 2 | Stage 1 | $9.53B | $7.81B | $15.51B |
| Year 3 | Stage 1 | $10.68B | $7.91B | $23.42B |
| Year 4 | Stage 1 | $11.96B | $8.02B | $31.45B |
| Year 5 | Stage 1 | $13.39B | $8.13B | $39.58B |
| Year 6 | Stage 2 | $14.20B | $7.80B | $47.37B |
| Year 7 | Stage 2 | $15.05B | $7.48B | $54.86B |
| Year 8 | Stage 2 | $15.95B | $7.18B | $62.03B |
| Year 9 | Stage 2 | $16.91B | $6.88B | $68.92B |
| Year 10 | Stage 2 | $17.92B | $6.60B | $75.52B |
| Terminal | — | TV=$229.7B | PV(TV)=$84.6B (53% of EV) | EV=$160.1B |
🔲 Sensitivity Table
| WACC \ gT | 1.5% | 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%.
📉 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.

🏦 Comparable Valuation
| Company | Ticker | P/E (Fwd) | EV/EBITDA | P/FCF | Div Yield |
|---|
| General Motors | GM | 5.9x | 4.8x | 4.3x | 0.76% |
| Ford Motor | F | 6.2x | 6.1x | 5.8x | 5.5% |
| Stellantis | STLA | 4.8x | 1.9x | 3.8x | 11.2% |
| Toyota Motor | TM | 10.2x | 7.3x | 8.1x | 2.8% |
| GM 5-yr avg | — | 8.5x | 5.8x | 7.2x | 1.5% |
💰 Dividend / Distribution Analysis
| Metric | Value |
|---|
| Annual DPS | $0.570 |
| Current Yield | 0.76% |
| Consecutive Growth Years | 3 |
| 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 Ratio | 3.2% |
| Sustainability Verdict | Safe — 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.

🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2023 | $7.32 | — | — | — | Actual |
| 2024 | $6.37 | — | — | — | Actual |
| 2025 | $3.27 | — | — | — | Actual |
| 2026 | $10.19 | $12.68 | $13.80 | 33 | Estimate |
| 2027 | $10.78 | $14.28 | $16.52 | 30 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2023 | $171.8B | — | — | — | Actual |
| 2024 | $187.4B | — | — | — | Actual |
| 2025 | $185.0B | — | — | — | Actual |
| 2026 | $178.1B | $191.7B | $205.9B | 33 | Estimate |
| 2027 | $179.7B | $196.1B | $214.3B | 30 | Estimate |
(c) Individual Analyst Price Targets
Consensus: Avg $89.55 | Range $35–$110
| Analyst | Firm | Rating | PT | Upside |
|---|
| Tom Narayan | RBC Capital | Buy | $107 | +43.3% |
| Joseph Spak | UBS | Strong Buy | $102 | +36.6% |
| Philippe Houchois | Jefferies | Hold | $97 | +29.9% |
| George Galliers | Evercore ISI | Buy | $95 | +27.2% |
| Mickey Legg | Benchmark | Strong Buy | $90 | +20.5% |
(d) Earnings Surprise History
| Quarter | EPS Act vs Est | EPS Beat/Miss | Rev Act vs Est | Rev Beat/Miss | Guidance |
|---|
| 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.


💡 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
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$72 | Begin position |
| Tier 2 — Add | ≤$65 | Add on weakness |
| Tier 3 — Full | ≤$68 | Full allocation |
| Sell Alert | ≥$122 | Above fair value — consider trimming |
📂 Current Position Summary
| Metric | Value |
|---|
| Shares Held | 1,181 |
| 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 Cost | 1.32% |
| vs Target (~$200K) | $88,209 / $200,000 (44%) |
Bore Family Office • Analysis generated by Lurch • Not investment advice.