BKR · Baker Hughes Company

$60.382026-05-17

Sector: Energy; Industry: Oil & Gas Equipment & Services; Sub-Industry: Oil & Gas Equipment & Services

Intrinsic Value Range Comparison · Mulya.ai

Bull

$69

+14.7% vs market

Base · active

$50

-17.1% vs market

Bear

$40

-33.3% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $40

Base $50

Market $60

Median $62

Bull $69

Market Price $60

Mulya.ai Base $50

Analysts Median $62

Mulya.ai IV range ($40 · $69)

Analysts Range ($52 · $68)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$20.5B	—	6.4%	45.0%	$721MM	$1.5B	$2.2B	6.6%	—	4.1%	$17.7B	$-0.22	—
2022.Q4	$21.2B	3.2%	5.6%	45.0%	$652MM	−$254MM	$398MM	7.7%	—	3.6%	$18.6B	$-0.60	—
2023.Q4	$25.5B	20.6%	9.1%	25.8%	$1.7B	$273MM	$2.0B	7.6%	—	9.2%	$18.7B	$1.95	—
2024.Q4	$27.8B	9.1%	11.1%	7.9%	$2.8B	−$94MM	$2.7B	8.3%	—	14.8%	$19.6B	$3.00	—
2025.Q4	$27.7B	-0.3%	12.8%	8.8%	$3.2B	$68MM	$3.3B	8.2%	—	16.2%	$20.6B	$2.60	16.9
italics below = DCF projection · 10yr Rev CAGR: 4.7%
2026.Q4	$27.9B	+0.7%	12.8%	9.9%	$3.2B	−$348MM	$2.9B	8.1%	$2.7B	15.5%	$20.9B	$3.24	18.6
2027.Q4	$29.7B	+6.3%	12.8%	11.0%	$3.4B	−$2.2B	$1.2B	8.2%	$1.0B	15.4%	$23.1B	$3.41	17.7
2028.Q4	$31.4B	+6.0%	12.8%	12.2%	$3.5B	−$1.7B	$1.9B	8.2%	$1.5B	14.8%	$24.8B	$3.56	17.0
2029.Q4	$33.2B	+5.7%	12.8%	13.3%	$3.7B	−$374MM	$3.3B	8.3%	$2.4B	14.8%	$25.2B	$3.72	16.2
2030.Q4	$35.1B	+5.5%	12.8%	14.4%	$3.9B	−$426MM	$3.4B	8.3%	$2.3B	15.2%	$25.6B	$3.87	15.6

Term. Yr+	$45.8B	4.1%	12.8%	20.0%	$4.7B	−$1.5B	$3.2B	8.6%	$32.2B	13.1%	—	—	—

Active scenario IV: $50 (-17.1% vs market)