GE · GE Aerospace
$369.002026-07-21Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$155
-58.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($144 · $258) Analysts Range ($355 · $425) 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 | $35.3B | — | 14.3% | 16.2% | $4.2B | $11.2B | $15.4B | 9.8% | — | 13.8% | $30.7B | $9.04 | — |
| 2024.Q4 | $35.3B | 0.0% | 14.3% | 12.6% | $4.4B | $4.0B | $8.4B | 10.4% | — | 15.4% | $26.8B | $9.04 | — |
| 2025.Q1 | $38.7B | 9.5% | 18.8% | 12.7% | $6.3B | $1.7B | $8.0B | 10.5% | — | 22.7% | $28.9B | $6.25 | — |
| 2025.Q4 | $38.7B | 0.0% | 18.8% | 14.1% | $6.2B | −$1.4B | $4.8B | 10.5% | — | 21.2% | $30.0B | $6.25 | — |
| 2026.Q1 | $48.4B | 24.9% | 19.9% | 13.8% | $8.3B | −$1.3B | $7.0B | 10.3% | — | 27.0% | $31.3B | $8.26 | 40.3 |
| italics below = DCF projection · 10yr Rev CAGR: 5.8% |
| 2027.Q1 | $49.9B | +3.3% | 22.6% | 14.4% | $9.6B | −$1.6B | $8.1B | 8.8% | $7.4B | 30.0% | $32.9B | $8.56 | 43.1 |
| 2028.Q1 | $54.7B | +9.6% | 24.0% | 15.0% | $11.1B | −$4.0B | $7.1B | 8.8% | $6.0B | 31.9% | $37.0B | $9.89 | 37.3 |
| 2029.Q1 | $59.3B | +8.5% | 24.3% | 15.7% | $12.1B | −$3.4B | $8.7B | 8.8% | $6.8B | 31.4% | $40.4B | $10.77 | 34.3 |
| 2030.Q1 | $63.2B | +6.6% | 25.1% | 16.3% | $13.3B | −$4.1B | $9.2B | 8.8% | $6.6B | 31.3% | $44.5B | $11.79 | 31.3 |
| 2031.Q1 | $67.1B | +6.1% | 25.1% | 16.9% | $14.0B | −$4.0B | $10.0B | 8.8% | $6.6B | 30.1% | $48.5B | $12.41 | 29.7 |
|
| Term. Yr+ | $88.6B | 4.1% | 19.5% | 20.0% | $13.8B | −$2.7B | $11.2B | 8.6% | $107.6B | 21.4% | — | — | — |
Active scenario IV: $155 (-58.0% vs market)