Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-Positive free-cash-flow history is shorter than two years.
G
US
GS.US · GOLDMAN SACHS GROUP INC
US · US
Latest price908.71 USD
30D-17.49%
Vs. base value+94.1%
Research summary
GS.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +20.31% YoY. Current price is about 909 USD, while the model base case is about 468 USD; the current price sits +94.1% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income17B USD
Free cash flow-47B USD
Operating cash flow-45B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price908.71 USD
Base value468.09 USD
Vs. base+94.1%
Price date2026/04/29
500.81 USD468.09 USD586.92 USD
+94.13%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
500.81 USD468.09 USD586.92 USD
+94.13%
468.09 USDCurrent price is 94.1% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth19.7%
Current price implies roughly 19.7% annualized FCF growth.
19.7%Current price implies roughly 19.7% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:29
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.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
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 |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 17B USD | - | -47B USD | 51.32 | - |
| 2024/12/31 | Annual | - | 14B USD | - | -15B USD | 40.54 | - |
| 2023/12/31 | Annual | - | 9B USD | - | -15B USD | 22.87 | - |
| 2022/12/31 | Annual | - | 11B USD | - | 5B USD | 30.06 | - |
| 2021/12/31 | Annual | - | 22B USD | - | -4B USD | 59.45 | - |
Ad placement