Fair value (multi-method)
Four independent methods triangulate what GEHC 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)
$45.56
Method range
$21.19 – $83.27
median $62.85
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 | $45.56 | -29.55% |
| Exit multiple | $80.14 | +23.92% |
| Analyst target | $83.27 | +28.76% |
| Graham number | $21.19 | -67.23% |
- Forward DCF$45.56
- Exit multiple$80.14
- Analyst target$83.27
- Graham number$21.19
Stock price
$64.67
FCF / share (TTM)
$0.25
3Y FCF CAGR
2.3%
Fair value @ hist. growth
$3.88
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
40.8%
per year over your projection horizon
Margin of safety -1567.7% vs hist-growth DCF
Historical 3Y CAGR
2.3%
Your model implies
40.8%
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 2% 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% |
|---|---|---|---|---|---|
| 6.9% | 36.4% | 35.2% | 33.8% | 32.4% | 30.7% |
| 7.9% | 39.6% | 38.6% | 37.5% | 36.3% | 35.0% |
| 8.9% | 42.7% | 41.8% | 40.8% | 39.8% | 38.7% |
| 9.9% | 45.5% | 44.7% | 43.9% | 43.0% | 42.0% |
| 10.9% | 48.1% | 47.4% | 46.7% | 45.9% | 45.0% |
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
0.19
Low vs growth
Net debt
$5.5B
Total debt − cash
Beta
0.87
Vs market benchmark
Frequently asked questions
GE HealthCare (GEHC) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation