MMM 3M
Intrinsic value$79.57
Price (at call)$179.01
Margin of safety
-55.6%
vs market (rating basis)
-10.8%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -1.6% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 19.0% |
| Years to target margin | 5 |
| Sales-to-capital | 1.46 |
| Beta | 1.08 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 9.0% |
| Terminal WACC | 8.7% |
Valuation bridge
| PV of explicit FCFF | 22.19B |
| PV of terminal value | 25.64B |
| Equity value | 41.04B |
| ÷ shares → per share | $79.57 |
News
bearish -0.20 · 8 articles
- Soft Retail Markets Hurt 3M's Consumer Unit: Is a Turnaround Expected?
- GE Aerospace's Robust Capital Position Fuels Higher Shareholder Returns
- HON's Process Automation Weakness Persists: What's Impeding Its Growth?
- 3M's Consumer Segment Struggles Amid Soft Demand: What's Next?
- Apple upgraded, Workday downgraded: Wall Street's top analyst calls
- POSCO Enters LFP Cathode Market With Major Long-Term Supply Deal
- 3 Dow Jones Stocks with Warning Signs
- 3M Rides on Transportation & Electronics Strength: A Sign of More Upside?
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 24.78B | -1.6% | 19.0% | 3.58B | 0 | 3.58B | 3.28B |
| 2 | 24.54B | -1.0% | 19.0% | 3.54B | 0 | 3.54B | 2.98B |
| 3 | 24.43B | -0.4% | 19.0% | 3.53B | 0 | 3.53B | 2.72B |
| 4 | 24.46B | 0.1% | 19.0% | 3.53B | 20.13M | 3.51B | 2.49B |
| 5 | 24.62B | 0.7% | 19.0% | 3.56B | 114.83M | 3.44B | 2.24B |
| 6 | 24.93B | 1.2% | 19.0% | 3.60B | 210.94M | 3.39B | 2.02B |
| 7 | 25.38B | 1.8% | 19.0% | 3.67B | 310.08M | 3.36B | 1.83B |
| 8 | 25.98B | 2.4% | 19.0% | 3.75B | 413.96M | 3.34B | 1.67B |
| 9 | 26.75B | 2.9% | 19.0% | 3.86B | 524.37M | 3.34B | 1.54B |
| 10 | 27.68B | 3.5% | 19.0% | 4.00B | 643.31M | 3.35B | 1.42B |