Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
85.47 USD79.88 USD100.16 USD
+252%
79.88 USDCurrent price is 252.2% above the base model value.
G
IndustrialsAerospace & DefenseUnited States
GE.US · GE Aerospace
NYQ · US · USD
Latest price281.33 USD
30D+13.88%
Vs. base value+312%
Research summary
GE.US latest organized financial period shows revenue grew +18.48% YoY and net income grew +32.76% YoY. Current price is about 281 USD, while the model base case is about 68.22 USD; the current price sits +312% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue46B USD
Net income9B USD
Free cash flow7B USD
Operating cash flow9B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price281.33 USD
Base value68.22 USD
Vs. base+312%
Price date2026/04/28
71.02 USD68.22 USD78.36 USD
+312%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
189.68 USD306.87 USD399.85 USD
-8.32%
306.87 USDCurrent price is close to the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth14.5%
Current price implies roughly 14.5% annualized FCF growth.
14.5%Current price implies roughly 14.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
55.16 USD55.16 USD55.16 USD
+410%
55.16 USDCurrent price is 410% above the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 46B USD | 9B USD | 7B USD | 8.14 |
| 2024/12/30 | Annual | 39B USD | 7B USD | 4B USD | 5.99 |
| 2023/12/30 | Annual | 35B USD | 9B USD | 4B USD | 8.36 |
| 2022/12/30 | Annual | 29B USD | 336M USD | 5B USD | 0.05 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement