Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
75.36美元102.11美元129.27美元
-32.48%
102.11美元Current price is 32.5% below the base model value.
BK
EnergyOil & Gas Equipment & ServicesUnited States
BKR.US · Baker Hughes Company
NMS · US · USD
Latest price68.94美元
30D+27.05%
Vs. base value-30.8%
Research summary
BKR.US latest organized financial period shows revenue down 0.34% year over year and net income down 13.13% year over year. Current price is about 68.94美元, while the model base case is about 99.63美元; the price is -30.8% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue277.3亿美元
Net income25.88亿美元
Free cash flow38.1亿美元
Operating cash flow38.1亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:53
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price68.94美元
Base value99.63美元
Vs. base-30.8%
Price date2026/04/23
61.58美元99.63美元129.27美元
-30.8%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
61.58美元99.63美元129.82美元
-30.8%
99.63美元Current price is 30.8% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
3.7%当前价格隐含未来 FCF 年化增长约 3.7%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
19.27美元19.27美元19.27美元
+258%
19.27美元Current price is 257.8% above the base model value.
Updated: 2026/04/25 07:53
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 66
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 277.3亿美元 | 25.88亿美元 | 38.1亿美元 | - |
| 2024/12/30 | Annual | 278.3亿美元 | 29.79亿美元 | 33.32亿美元 | 2.98 |
| 2023/12/30 | Annual | 255.1亿美元 | 19.43亿美元 | 30.62亿美元 | 1.91 |
| 2022/12/30 | Annual | 211.6亿美元 | -6.01亿美元 | 18.88亿美元 | -0.61 |
| 2021/12/30 | Annual | 205亿美元 | -2.19亿美元 | 23.74亿美元 | -0.27 |
Related stocks
View allAd placement