As of 2025-06-07, the Intrinsic Value of GE Vernova LLC (GEV) is 271.08 USD. This GEV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 485.00 USD, the upside of GE Vernova LLC is -44.10%.
The range of the Intrinsic Value is 219.77 - 364.18 USD
Based on its market price of 485.00 USD and our intrinsic valuation, GE Vernova LLC (GEV) is overvalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 219.77 - 364.18 | 271.08 | -44.1% |
| DCF (Growth 10y) | 268.00 - 428.25 | 325.57 | -32.9% |
| DCF (EBITDA 5y) | 943.51 - 1,041.21 | 990.83 | 104.3% |
| DCF (EBITDA 10y) | 801.87 - 971.06 | 881.63 | 81.8% |
| Fair Value | 177.24 - 177.24 | 177.24 | -63.46% |
| P/E | 484.76 - 484.94 | 484.85 | -0.0% |
| EV/EBITDA | 484.89 - 485.57 | 485.23 | 0.0% |
| EPV | 30.72 - 30.96 | 30.84 | -93.6% |
| DDM - Stable | 50.30 - 117.34 | 83.82 | -82.7% |
| DDM - Multi | 172.41 - 315.35 | 223.22 | -54.0% |
| Market Cap (mil) | 132,371.05 |
| Beta | 1.64 |
| Outstanding shares (mil) | 272.93 |
| Enterprise Value (mil) | 124,264.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.65% |
| Cost of Debt | 11.90% |
| WACC | 11.64% |