Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
22.57 USD21.13 USD26.37 USD
-8.9%
21.13 USDCurrent price is close to the base model value.
G
TechnologySoftware - InfrastructureUnited States
GEN.US · Gen Digital Inc.
NMS · US · USD
Latest price19.25 USD
30D+9.39%
Vs. base value-1.7%
Research summary
GEN.US latest organized financial period shows revenue grew +3.55% YoY and net income grew +5.93% YoY. Current price is about 19.25 USD, while the model base case is about 19.59 USD; the current price sits -1.7% 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
Revenue4B USD
Net income643M USD
Free cash flow1B USD
Operating cash flow1B 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 price19.25 USD
Base value19.59 USD
Vs. base-1.7%
Price date2026/04/28
20.17 USD19.59 USD22.21 USD
-1.74%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
22.30 USD27.25 USD30.47 USD
-29.36%
27.25 USDCurrent price is 29.4% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-3.3%
Current price implies roughly -3.3% annualized FCF growth.
-3.3%Current price implies roughly -3.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
18.04 USD18.04 USD18.04 USD
+6.71%
18.04 USDCurrent price is close to the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 8
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/03/30 | Annual | 4B USD | 643M USD | 1B USD | 1.03 |
| 2024/03/30 | Annual | 4B USD | 607M USD | 2B USD | 0.96 |
| 2023/03/30 | Annual | 3B USD | 1B USD | 751M USD | 2.16 |
| 2022/03/30 | Annual | 3B USD | 836M USD | 968M USD | 1.41 |
| 2025/12/30 | Quarterly | 1B USD | 192M USD | 535M USD | 0.31 |
Ad placement