Back to GE Overview
NYQ · Valuation Lab
GE
GE Aerospace
Last$381.22
Market cap395.5B
EV/EBITDA34.3x
Intrinsic value
$155.95
MoS -144.5% · Overvalued
Assuming 14.4% FCF margin and 16.3% Y1–5 growth.
Upside to price
EV (DCF)172.1B
Terminal share55%
Expected IV$163.32
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 55% of EV
PV of stage FCFs77.9B
PV of terminal value94.2B
Enterprise value172.1B
Net cash / (debt)-10.3B
Equity value161.8B
Intrinsic value / share$155.95
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 53.3B | 7.7B | 6.9B | 90.3% |
| Y2 | 62B | 8.9B | 7.3B | 81.6% |
| Y3 | 72.1B | 10.4B | 7.7B | 73.7% |
| Y4 | 83.9B | 12.1B | 8B | 66.6% |
| Y5 | 97.6B | 14B | 8.5B | 60.2% |
| Y6 | 105.6B | 15.2B | 8.3B | 54.3% |
| Y7 | 114.2B | 16.4B | 8.1B | 49.1% |
| Y8 | 123.6B | 17.8B | 7.9B | 44.3% |
| Y9 | 133.7B | 19.3B | 7.7B | 40.1% |
| Y10 | 144.7B | 20.8B | 7.5B | 36.2% |
| Terminal | — | — | 94.2B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.