Back to GEV Overview
NYQ · Valuation Lab
GEV
GE Vernova Inc.
Last$1017.96
Market cap271.1B
EV/EBITDA67.0x
Intrinsic value
$2639.82
MoS +61.4% · Undervalued
Assuming 38.0% FCF margin and 21.9% Y1–5 growth.
Upside to price
EV (DCF)694.1B
Terminal share64%
Expected IV$2731.04
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 64% of EV
PV of stage FCFs252.4B
PV of terminal value441.7B
Enterprise value694.1B
Net cash / (debt)9B
Equity value703.1B
Intrinsic value / share$2639.82
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 50.4B | 19.2B | 17.5B | 91.5% |
| Y2 | 61.5B | 23.4B | 19.6B | 83.7% |
| Y3 | 74.9B | 28.5B | 21.8B | 76.6% |
| Y4 | 91.3B | 34.7B | 24.3B | 70.1% |
| Y5 | 111.3B | 42.3B | 27.1B | 64.1% |
| Y6 | 123.6B | 47B | 27.5B | 58.7% |
| Y7 | 137.2B | 52.1B | 28B | 53.7% |
| Y8 | 152.3B | 57.9B | 28.4B | 49.1% |
| Y9 | 169B | 64.2B | 28.9B | 44.9% |
| Y10 | 187.6B | 71.3B | 29.3B | 41.1% |
| Terminal | — | — | 441.7B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.