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
분석일: 2026-05-13다음 업데이트: 2026-08-13Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
주가
$346.46
▲ +7.16 (+2.07%)
공정 가치
$354
$249–$459
등급
보유
confidence 88/100
상승 여력
+2.1%
upside to fair value
안전 마진
$300.58
MoS level · 15%
시가총액
$93.7B
P/E fwd 19.1
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • 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 베어 케이스

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.

이 논제가 무너지는 경로

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
모니터링할 조기 경보 신호
지표현재트리거 임계값
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 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3CAGR
기간2022-12-312023-12-312024-12-312025-12-31Trend
매출$39.41B$42.27B$47.72B$52.55B+10.1%
매출총이익$6.62B$6.67B$7.36B$7.95B+6.3%
영업이익$4.21B$4.25B$4.80B$5.36B+8.3%
순이익$3.39B$3.32B$3.78B$4.21B+7.5%
EPS (희석)$12.19$12.02$13.63$15.45+8.2%
EBITDA$5.31B$5.25B$5.82B$6.43B+6.6%
R&D
판관비$2.41B$2.43B$2.57B$2.60B+2.5%

품질 점수

OCF / 순이익
1.22×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Fail
섹터 조정 게이트
ROIC
12.3%
투하자본수익률
섹션 3

Numbers analysis

현금 흐름

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.

자본 배분

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

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

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

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
INTRINSIC VALUE FAQ

GD intrinsic value questions

  1. GD (GD)'s intrinsic value is triangulated from discounted earnings at two cost-of-equity levels (strict CAPM with raw beta, moderate with adjusted beta), with owner earnings used as a floor for high-growth names.
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