Discounted Cash Flow (DCF) Analysis Levered
General Dynamics Corporation (GD)
$212.27
-1.27 (-0.59%)
All numbers are in Millions, Currency in USD
Free Cash Flow
Year A/P | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Actual | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
| Revenue | 36,193 | 39,350 | 37,925 | 38,469 | 39,407 | 40,291.10 | 41,195.04 | 42,119.26 | 43,064.21 | 44,030.37 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | ||||||||||
| Operating Cash Flow | 3,148 | 2,981 | 3,858 | 4,271 | 4,579 | 3,962.09 | 4,050.98 | 4,141.87 | 4,234.79 | 4,329.80 |
| Operating Cash Flow (%) | ||||||||||
| Capital Expenditure | -690 | -987 | -967 | -887 | -1,114 | -974.81 | -996.68 | -1,019.04 | -1,041.91 | -1,065.28 |
| Capital Expenditure (%) | ||||||||||
| Free Cash Flow | 2,458 | 1,994 | 2,891 | 3,384 | 3,465 | 2,987.28 | 3,054.30 | 3,122.82 | 3,192.88 | 3,264.52 |
Weighted Average Cost Of Capital
| Share price | $ 212.27 |
|---|---|
| Beta | 0.829 |
| Diluted Shares Outstanding | 282 |
| Cost of Debt | |
| Tax Rate | 16.01 |
| After-tax Cost of Debt | -2.91% |
| Risk-Free Rate | |
| Market Risk Premium | |
| Cost of Equity | 7.660 |
| Total Debt | 10,496 |
| Total Equity | 59,860.14 |
| Total Capital | 70,356.14 |
| Debt Weighting | 14.92 |
| Equity Weighting | 85.08 |
| Wacc |
Build Up Free Cash Flow
Year A/P | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Actual | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
| Revenue | 36,193 | 39,350 | 37,925 | 38,469 | 39,407 | 40,291.10 | 41,195.04 | 42,119.26 | 43,064.21 | 44,030.37 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 3,148 | 2,981 | 3,858 | 4,271 | 4,579 | 3,962.09 | 4,050.98 | 4,141.87 | 4,234.79 | 4,329.80 |
| Capital Expenditure | -690 | -987 | -967 | -887 | -1,114 | -974.81 | -996.68 | -1,019.04 | -1,041.91 | -1,065.28 |
| Free Cash Flow | 2,458 | 1,994 | 2,891 | 3,384 | 3,465 | 2,987.28 | 3,054.30 | 3,122.82 | 3,192.88 | 3,264.52 |
| WACC | ||||||||||
| PV LFCF | 2,654.66 | 2,558.65 | 2,466.11 | 2,376.93 | 2,290.96 | |||||
| SUM PV LFCF | 13,098.03 |
Terminal Value
| Growth in perpetuity method: | |
|---|---|
| Long-term growth rate | |
| WACC (%) | 6.08 |
| Free cash flow (t + 1) | 3,329.81 |
| Terminal Value | 81,612.92 |
| Present Value of Terminal Value | 60,756.31 |
Intrinsic Value
| Enterprise Value | 73,854.34 |
|---|---|
| Net Debt | 9,254 |
| Equity Value | 64,600.34 |
| Shares Outstanding | 282 |
| Equity Value Per Share | 229.08 |