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)
$1,316.63
Method range
$20.31 – $1,316.63
median $55.58
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 | $1,316.63 | +2,226.20% |
| Exit multiple | $38.72 | -31.59% |
| Analyst target | $72.45 | +28.00% |
| Graham number | $20.31 | -64.12% |
- Forward DCF$1,316.63
- Exit multiple$38.72
- Analyst target$72.45
- Graham number$20.31
Stock price
$56.60
FCF / share (TTM)
$0.17
3Y FCF CAGR
3.5%
Fair value @ hist. growth
$2.62
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
46.6%
per year over your projection horizon
Margin of safety -2,058.3% vs hist-growth DCF
Historical 3Y CAGR
3.5%
Your model implies
46.6%
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% |
|---|---|---|---|---|---|
| 7.5% | 42.1% | 41.0% | 39.8% | 38.4% | 36.9% |
| 8.5% | 45.4% | 44.4% | 43.3% | 42.2% | 41.0% |
| 9.5% | 48.3% | 47.5% | 46.6% | 45.6% | 44.6% |
| 10.5% | 51.1% | 50.4% | 49.6% | 48.7% | 47.8% |
| 11.5% | 53.8% | 53.1% | 52.4% | 51.6% | 50.8% |
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
$3.43B
Total debt − cash
Beta
0.96
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.