Fair value (multi-method)
Four independent methods triangulate what GE 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)
$181.57
Method range
$27.02 – $380.14
median $184.42
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 | $181.57 | -44.64% |
| Exit multiple | $187.26 | -42.91% |
| Analyst target | $380.14 | +15.90% |
| Graham number | $27.02 | -91.76% |
- Forward DCF$181.57
- Exit multiple$187.26
- Analyst target$380.14
- Graham number$27.02
Stock price
$328.00
FCF / share (TTM)
$1.45
3Y FCF CAGR
33.3%
Fair value @ hist. growth
$146.83
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
45.4%
per year over your projection horizon
Margin of safety -123.4% vs hist-growth DCF
Historical 3Y CAGR
33.3%
Your model implies
45.4%
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 33% 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% |
|---|---|---|---|---|---|
| 9.3% | 41.6% | 40.7% | 39.9% | 38.9% | 37.9% |
| 10.3% | 44.2% | 43.5% | 42.7% | 41.9% | 41.0% |
| 11.3% | 46.8% | 46.1% | 45.4% | 44.7% | 43.9% |
| 12.3% | 49.2% | 48.6% | 48.0% | 47.3% | 46.6% |
| 13.3% | 51.6% | 51.0% | 50.4% | 49.8% | 49.2% |
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.
Net debt
$8.1B
Total debt − cash
Beta
1.35
Vs market benchmark
Frequently asked questions
GE Aerospace (GE) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation