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)
$45.73
Method range
$21.19 – $80.25
median $62.16
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 | $45.73 | -25.53% |
| Exit multiple | $80.25 | +30.67% |
| Analyst target | $78.58 | +27.96% |
| Graham number | $21.19 | -65.49% |
- Forward DCF$45.73
- Exit multiple$80.25
- Analyst target$78.58
- Graham number$21.19
Stock price
$61.41
FCF / share (TTM)
$0.25
3Y FCF CAGR
2.3%
Fair value @ hist. growth
$3.89
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
40.0%
per year over your projection horizon
Margin of safety -1,477.5% vs hist-growth DCF
Historical 3Y CAGR
2.3%
Your model implies
40.0%
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% | 35.5% | 34.3% | 33.0% | 31.5% | 29.9% |
| 7.9% | 38.8% | 37.8% | 36.7% | 35.5% | 34.2% |
| 8.9% | 41.8% | 40.9% | 40.0% | 39.0% | 37.8% |
| 9.9% | 44.6% | 43.8% | 43.0% | 42.1% | 41.2% |
| 10.9% | 47.2% | 46.5% | 45.8% | 45.0% | 44.2% |
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.
PEG
0.20
Low vs growth
Net debt
$5.49B
Total debt − cash
Beta
0.84
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.