BKR · Baker Hughes Company
$56.562026-07-21Sector: Energy; Industry: Oil & Gas Equipment & Services; Sub-Industry: Oil & Gas Equipment & Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$27
-51.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($39 · $68) Analysts Range ($60 · $80) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $25.5B | — | 10.4% | 27.0% | $1.9B | $349MM | $2.3B | 8.0% | — | 10.3% | $18.7B | $1.95 | — |
| 2024.Q4 | $25.5B | 0.0% | 10.4% | 7.9% | $2.4B | −$94MM | $2.3B | 8.3% | — | 12.7% | $19.6B | $1.95 | — |
| 2025.Q1 | $27.8B | 9.1% | 12.2% | 7.3% | $3.1B | −$193MM | $2.9B | 8.5% | — | 15.9% | $19.8B | $2.99 | — |
| 2025.Q4 | $27.8B | 0.0% | 12.2% | 8.8% | $3.1B | $68MM | $3.2B | 8.2% | — | 15.3% | $20.6B | $2.99 | — |
| 2026.Q1 | $27.9B | 0.2% | 13.0% | 12.2% | $3.2B | $1.3B | $4.5B | 7.7% | — | 15.4% | $20.7B | $3.13 | 15.6 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2027.Q1 | $28.0B | +0.6% | 13.0% | 13.0% | $3.2B | −$713MM | $2.5B | 8.3% | $2.3B | 15.0% | $21.4B | $3.18 | 17.8 |
| 2028.Q1 | $29.9B | +6.8% | 12.9% | 13.7% | $3.3B | −$3.2B | $133MM | 8.4% | $113MM | 14.5% | $24.6B | $3.35 | 16.9 |
| 2029.Q1 | $31.9B | +6.4% | 12.9% | 14.5% | $3.5B | −$2.0B | $1.5B | 8.4% | $1.2B | 13.7% | $26.6B | $3.53 | 16.0 |
| 2030.Q1 | $33.8B | +6.1% | 12.9% | 15.3% | $3.7B | −$8.0B | −$4.3B | 8.4% | −$3.1B | 12.1% | $34.6B | $3.70 | 15.3 |
| 2031.Q1 | $35.8B | +5.8% | 12.8% | 16.1% | $3.9B | −$5.3B | −$1.4B | 8.4% | −$947MM | 10.3% | $39.9B | $3.87 | 14.6 |
|
| Term. Yr+ | $47.0B | 4.1% | 12.8% | 20.0% | $4.8B | −$2.3B | $2.5B | 8.6% | $24.9B | 8.6% | — | — | — |
Active scenario IV: $27 (-51.9% vs market)