As of 2024-12-12, the Intrinsic Value of Baker Hughes Co (BKR) is
48.04 USD. This BKR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.46 USD, the upside of Baker Hughes Co is
13.10%.
The range of the Intrinsic Value is 34.22 - 80.49 USD
48.04 USD
Intrinsic Value
BKR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.22 - 80.49 |
48.04 |
13.1% |
| DCF (Growth 10y) |
40.99 - 89.53 |
55.60 |
30.9% |
| DCF (EBITDA 5y) |
22.76 - 36.78 |
29.00 |
-31.7% |
| DCF (EBITDA 10y) |
31.72 - 48.92 |
39.20 |
-7.7% |
| Fair Value |
11.32 - 11.32 |
11.32 |
-73.34% |
| P/E |
22.14 - 34.04 |
25.48 |
-40.0% |
| EV/EBITDA |
14.74 - 27.17 |
21.52 |
-49.3% |
| EPV |
15.02 - 20.36 |
17.69 |
-58.3% |
| DDM - Stable |
20.25 - 57.76 |
39.00 |
-8.1% |
| DDM - Multi |
35.84 - 76.90 |
48.61 |
14.5% |
BKR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
42,015.44 |
| Beta |
0.48 |
| Outstanding shares (mil) |
989.53 |
| Enterprise Value (mil) |
45,387.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.68% |
| Cost of Debt |
4.45% |
| WACC |
7.98% |