Is BKR undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of Baker Hughes Co (BKR) is 55.58 USD. This BKR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.11 USD, the upside of Baker Hughes Co is 26.00%. This means that BKR is undervalued by 26.00%.
The range of the Intrinsic Value is 40.54 - 89.18 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.54 - 89.18 | 55.58 | 26.0% |
| DCF (Growth 10y) | 46.84 - 96.08 | 62.21 | 41.0% |
| DCF (EBITDA 5y) | 27.23 - 40.42 | 33.25 | -24.6% |
| DCF (EBITDA 10y) | 35.99 - 51.74 | 43.01 | -2.5% |
| Fair Value | 15.04 - 15.04 | 15.04 | -65.89% |
| P/E | 29.12 - 45.05 | 36.21 | -17.9% |
| EV/EBITDA | 16.12 - 32.17 | 24.37 | -44.8% |
| EPV | 18.80 - 25.18 | 21.99 | -50.1% |
| DDM - Stable | 24.94 - 68.54 | 46.74 | 6.0% |
| DDM - Multi | 35.60 - 74.93 | 48.15 | 9.2% |
| Market Cap (mil) | 43,673.75 |
| Beta | 0.64 |
| Outstanding shares (mil) | 990.11 |
| Enterprise Value (mil) | 46,332.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.20% |
| Cost of Debt | 4.52% |
| WACC | 8.47% |