Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
68.95 USD119.32 USD161.13 USD
+21.1%
119.32 USDCurrent price is 21.1% above the base model value.
M
US
MMM.US · 3M CO
US · US
Latest price144.50 USD
30D-13.24%
Vs. base value+84.2%
Research summary
MMM.US latest organized financial period shows revenue grew +1.52% YoY and net income declined -22.12% YoY. Current price is about 145 USD, while the model base case is about 78.46 USD; the current price sits +84.2% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue25B USD
Net income3B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price144.50 USD
Base value78.46 USD
Vs. base+84.2%
Price date2026/04/29
65.18 USD78.46 USD90.59 USD
+84.17%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
102.20 USD95.52 USD119.77 USD
+51.28%
95.52 USDCurrent price is 51.3% above the base model value.Adjusted reference: 195.37 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth18.5%
Current price implies roughly 18.5% annualized FCF growth.
18.5%Current price implies roughly 18.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
61.40 USD61.40 USD61.40 USD
+135%
61.40 USDCurrent price is 135.3% above the base model value.
Updated: 2026/04/29 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -40M USD | Medium |
| 2025/12/31 | Business sale gain/loss | Asset sale gain/loss | -128M USD | Medium |
| 2023/12/31 | Business sale gain/loss | Asset sale gain/loss | 85M USD | Medium |
| 2022/12/31 | Asset impairment | Impairment | -214M USD | Medium |
| 2022/12/31 | Business sale gain/loss | Asset sale gain/loss | 2B USD | Medium |
| 2022/12/31 | Special income/charges | Other | 2B USD | Medium |
| 2026/03/31 | Business sale gain/loss | Asset sale gain/loss | -6M USD | Medium |
| 2025/09/30 | Asset impairment | Impairment | -9M USD | Medium |
| 2025/09/30 | Business sale gain/loss | Asset sale gain/loss | -257M USD | Medium |
| 2025/06/30 | Business sale gain/loss | Asset sale gain/loss | -5M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 25B USD | 3B USD | 3B USD | 1B USD | 6 | 6.31 |
| 2024/12/31 | Annual | 25B USD | 4B USD | - | 638M USD | 7.55 | - |
| 2023/12/31 | Annual | 33B USD | -7B USD | -7B USD | 5B USD | -12.63 | -12.78 |
| 2022/12/31 | Annual | 26B USD | 6B USD | 2B USD | 4B USD | 10.18 | 3.35 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement