GEV GE Vernova Inc.
Industrials
Price
$1,012.51
Intrinsic value
$455.76
Buy price
$364.61
Discount
-122.2%
DCF walkthrough
Near-term growth (g1)8.68%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $14,139,000,000.00
- Total debt
- $3,720,000,000.00
- Cash & STI
- $12,720,000,000.00
- Shares out.
- 270,000,000
Overvalued
Intrinsic value$455.72
Buy price (with MOS)$364.57
Current price$1,012.51
Discount to intrinsic value-122.2%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 7.1%
- Current ROE
- 43.7%
- Minimum ROE
- -25.7%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.33x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.48x
Technical chart
Confluence: WEAK (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 2.9%
- Public economic interest
- 90.9%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.