Skip to content
StockMarketAgent
Direct answer
GD trades against a final fair-value range of $249.18-$458.52, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $249, high $459, with mid-point at $354.
Stock analysis

GD fair value $249–$459

By StockMarketAgent.AI team· supervised by
分析日: 2026-05-13次回更新: 2026-08-13Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
株価
$346.46
▲ +7.16 (+2.07%)
公正価値
$354
$249–$459
評価
ホールド
confidence 88/100
上昇余地
+2.1%
upside to fair value
安全余裕率
$300.58
MoS level · 15%
時価総額
$93.7B
P/E fwd 19.1
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Composite fair value $354 with high case $459.
  • Implied upside of 2.1% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature compounder.
  • Trades close to fair value, so the margin of safety is limited either way.
Fair value
$354
Margin of safety
+2.0%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$346.46Price
Low $249.18
Mid $353.62
High $458.52

GD trades against a final fair-value range of $249.18-$458.52, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Intangible Assets via entrenched U
    Intangible Assets via entrenched U.S. Defense contracts
  • Switching Costs embedded in long-cycle
    Switching Costs embedded in long-cycle nuclear submarine platforms
  • Cycle upside
    Expanding global defense budgets and elevated corporate jet demand drive sustained margin expansion and robust top-line growth.

§2 ベアケース

Continuing resolutions in the U.S. defense budget, supply chain bottlenecks, or a severe macroeconomic downturn limiting corporate jet demand compress margins and stunt near-term revenue growthRevenue growthYear-over-year change in revenue, expressed as a percentage. The starting point for any forward-earnings model and the lens through which scale, mix, and pricing power become visible.. Terminal growthTerminal growthThe perpetual growth rate assumed in the Gordon-growth terminal-value calculation. Capped below long-run nominal GDP (typically 2.5–3.0% for developed-market firms). reverts below historical averages.

このテーゼが崩れる経路

Submarine Program Descoping

· Low

Cancellation or significant descoping of major nuclear submarine programs structurally impairs long-term backlog and visibility.

FV impact
-20%
Trigger
3-5 Years

Gulfstream Margin Collapse

· Medium

Operating margins compress below 10% despite revenue growth due to unmitigated supply chain costs and intense pricing pressure.

FV impact
-15%
Trigger
1-2 Years

Multiple De-rating

· Medium

Market premium evaporates, dropping terminal P/E from 19x to 14x as the 'defense premium' normalizes to historical averages.

FV impact
-25%
Trigger
1-3 Years
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Consolidated operating margin structurally falling below 10.0%.MonitorDeterioration versus the report thesis
Gulfstream book-to-bill ratio dropping below 1.0x for consecutive quarters.MonitorDeterioration versus the report thesis
Significant execution delays in Columbia-class submarine deliveries.MonitorDeterioration versus the report thesis
OCF to Net Income ratio persistently dipping below 1.0x.MonitorDeterioration versus the report thesis
U.S. defense budget cuts explicitly targeting naval modernization.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-12-312023-12-312024-12-312025-12-31Trend
売上高$39.41B$42.27B$47.72B$52.55B+10.1%
売上総利益$6.62B$6.67B$7.36B$7.95B+6.3%
営業利益$4.21B$4.25B$4.80B$5.36B+8.3%
純利益$3.39B$3.32B$3.78B$4.21B+7.5%
EPS (希薄化後)$12.19$12.02$13.63$15.45+8.2%
EBITDA$5.31B$5.25B$5.82B$6.43B+6.6%
研究開発
販管費$2.41B$2.43B$2.57B$2.60B+2.5%

品質スコア

OCF / 純利益
1.22×
>1 は利益の質が高いことを示す
会計品質ゲート
Fail
セクター調整後ゲート
ROIC
12.3%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
REVERSE DCF FAQ

GD reverse dcf questions

  1. Reverse DCF for GD (GD) backs out the revenue or earnings growth rate the current share price implies, holding terminal value, margin, and discount-rate assumptions constant.
FAQ

GD — frequently asked questions

  1. Based on our latest analysis, GD trades close to fair value. The current price is $346 versus a composite fair-value midpoint of $354 (range $249–$459), which implies roughly 2.1% upside to the midpoint.
Related coverage

Names readers of GD also follow

Same archetype: mature-compounder