/
DCF Valuation
Base-case fair value
$1064.37
Intrinsic $1419.17 · 25% MOS
Current price: $1109.73
Base-case summary
Our base-case DCF for GE Vernova Inc. (GEV) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 157.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $7.5B in trailing free cash flow, this produces an intrinsic value of $1419.17 per share. A 25% safety margin gives a fair value of $1064.37, suggesting the stock is currently 4% overvalued against the $1109.73 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$7.5B
Cash & equivalents
$10.2B
Total debt
$4.1B
Shares outstanding
272M