Fair value (multi-method)
Four independent methods triangulate what BKR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1,380.34
Method range
$20.31 – $1,380.34
median $55.98
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1,380.34 | +2,105.36% |
| Exit multiple | $38.76 | -38.08% |
| Analyst target | $73.20 | +16.95% |
| Graham number | $20.31 | -67.56% |
- Forward DCF$1,380.34
- Exit multiple$38.76
- Analyst target$73.20
- Graham number$20.31
Stock price
$62.59
FCF / share (TTM)
$0.17
3Y FCF CAGR
3.5%
Fair value @ hist. growth
$2.71
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
47.4%
per year over your projection horizon
Margin of safety -2206.5% vs hist-growth DCF
Historical 3Y CAGR
3.5%
Your model implies
47.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 3% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.2% | 42.9% | 41.7% | 40.4% | 38.9% | 37.3% |
| 8.2% | 46.2% | 45.2% | 44.1% | 42.9% | 41.6% |
| 9.2% | 49.2% | 48.4% | 47.4% | 46.4% | 45.3% |
| 10.2% | 52.1% | 51.3% | 50.5% | 49.6% | 48.6% |
| 11.2% | 54.8% | 54.1% | 53.4% | 52.6% | 51.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
2.89
Demanding vs growth
Net debt
$3.4B
Total debt − cash
Beta
0.94
Vs market benchmark
Frequently asked questions
Baker Hughes (BKR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation