GM General Motors
too hard · 28
Owner-earnings value$9.37
Price$82.75
Margin of safety
-88.7%
Quality gate · 28/100
⚠ sub-hurdle returns (median roic 5% < 9%) · over-levered (net debt/EBITDA 6.3x > 4x)
Median ROIC4.9%
Gross margin5.7%
Net debt / EBITDA6.3x
FCF conversion-45%
Share count / yr-13.6%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 605.00M |
| Owner-earnings yield | 0.8% |
| Free-cash-flow yield | 0.8% |
| Growth used (normalized) | 5.7% |
| Market-implied growth (reverse DCF) | 25.0% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 11.4% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 639.40M | 5.7% | 573.78M |
| 2 | 673.85M | 5.4% | 542.64M |
| 3 | 708.14M | 5.1% | 511.73M |
| 4 | 742.06M | 4.8% | 481.21M |
| 5 | 775.40M | 4.5% | 451.23M |
| 6 | 807.91M | 4.2% | 421.90M |
| 7 | 839.38M | 3.9% | 393.35M |
| 8 | 869.58M | 3.6% | 365.68M |
| 9 | 898.26M | 3.3% | 338.98M |
| 10 | 925.21M | 3.0% | 313.32M |
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~25%/yr owner-earnings growth over 10y (reverse DCF); model credits 6%.