Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
359.51 USD622.13 USD840.15 USD
+70.38%
622.13 USDCurrent price is 70.4% above the base model value.
G
IndustrialsSpecialty Industrial MachineryUnited States
GEV.US · GE Vernova Inc.
NYQ · US · USD
Latest price1,060.00 USD
30D-15.39%
Vs. base value+259%
Research summary
GEV.US latest organized financial period shows revenue grew +8.97% YoY and net income grew +215% YoY. Current price is about 1,060 USD, while the model base case is about 295 USD; the current price sits +259% 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
Revenue38B USD
Net income5B USD
Free cash flow4B USD
Operating cash flow5B 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 price1,060.00 USD
Base value295.34 USD
Vs. base+259%
Price date2026/04/28
206.79 USD295.34 USD365.60 USD
+259%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
286.64 USD463.74 USD604.26 USD
+129%
463.74 USDCurrent price is 128.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth23.1%
Current price implies roughly 23.1% annualized FCF growth.
23.1%Current price implies roughly 23.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
29.57 USD29.57 USD29.57 USD
+3,485%
29.57 USDCurrent price is 3485% 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 | 38B USD | 5B USD | 4B USD | 17.69 |
| 2024/12/30 | Annual | 35B USD | 2B USD | 2B USD | 5.58 |
| 2023/12/30 | Annual | 33B USD | -438M USD | 442M USD | -1.6 |
| 2022/12/30 | Annual | 30B USD | -3B USD | -627M USD | -10.06 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement