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
IndustrialsAerospace & DefenseUnited States
GD.US · General Dynamics Corporation
NYQ · US · USD
Latest price345.27 USD
30D+8.73%
Vs. base value+14.8%
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 301 USD; the current price sits +14.8% versus the base case. 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: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price345.27 USD
Base value300.87 USD
Vs. base+14.8%
Price date2026/04/28
240.34 USD300.87 USD364.15 USD
+14.76%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
303.81 USD448.58 USD556.45 USD
-23.03%
448.58 USDCurrent price is 23% below 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 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 53B USD | 4B USD | 4B USD | 15.45 |
| 2024/12/30 | Annual | 48B USD | 4B USD | 3B USD | 13.63 |
| 2023/12/30 | Annual | 42B USD | 3B USD | 4B USD | 12.02 |
| 2022/12/30 | Annual | 39B USD | 3B USD | 3B USD | 12.19 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement