As of 2024-12-11, the Intrinsic Value of General Electric Co (GE) is
206.58 USD. This GE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 171.27 USD, the upside of General Electric Co is
20.60%.
The range of the Intrinsic Value is 121.27 - 726.06 USD
206.58 USD
Intrinsic Value
GE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.27 - 726.06 |
206.58 |
20.6% |
| DCF (Growth 10y) |
153.71 - 857.62 |
253.61 |
48.1% |
| DCF (EBITDA 5y) |
86.06 - 122.10 |
101.36 |
-40.8% |
| DCF (EBITDA 10y) |
115.97 - 168.29 |
138.03 |
-19.4% |
| Fair Value |
144.30 - 144.30 |
144.30 |
-15.75% |
| P/E |
127.91 - 164.31 |
154.51 |
-9.8% |
| EV/EBITDA |
47.35 - 180.40 |
106.65 |
-37.7% |
| EPV |
66.65 - 95.33 |
80.99 |
-52.7% |
| DDM - Stable |
71.41 - 475.87 |
273.64 |
59.8% |
| DDM - Multi |
154.97 - 797.21 |
258.89 |
51.2% |
GE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
185,363.81 |
| Beta |
1.24 |
| Outstanding shares (mil) |
1,082.29 |
| Enterprise Value (mil) |
191,560.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.37% |
| Cost of Debt |
4.25% |
| WACC |
7.01% |