GE · GE Aerospace
$281.162026-05-17Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$153
-45.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($133 · $243) Analysts Range ($374 · $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 |
|---|
| 2021.Q4 | $56.5B | — | 2.0% | 7.7% | $1.0B | $20.2B | $21.3B | 9.7% | — | 2.0% | $51.6B | $-5.94 | — |
| 2022.Q4 | $29.1B | -48.4% | 13.2% | 0.0% | $7.6B | $7.3B | $14.9B | 10.2% | — | 17.3% | $36.3B | $0.31 | — |
| 2023.Q4 | $35.3B | 21.3% | 14.2% | 9.4% | $4.6B | $10.6B | $15.2B | 9.8% | — | 13.8% | $29.8B | $8.89 | — |
| 2024.Q4 | $38.7B | 9.5% | 18.6% | 12.6% | $6.3B | $3.9B | $10.2B | 10.4% | — | 22.0% | $27.5B | $6.14 | — |
| 2025.Q4 | $45.9B | 18.6% | 21.5% | 14.1% | $8.5B | −$1.5B | $7.0B | 10.5% | — | 29.2% | $30.7B | $8.16 | 30.4 |
| italics below = DCF projection · 10yr Rev CAGR: 7.1% |
| 2026.Q4 | $48.1B | +4.8% | 22.4% | 14.7% | $9.2B | −$1.5B | $7.7B | 8.8% | $7.1B | 29.3% | $32.2B | $8.09 | 34.8 |
| 2027.Q4 | $53.2B | +10.6% | 23.1% | 15.2% | $10.4B | −$3.5B | $7.0B | 8.8% | $5.9B | 30.8% | $35.6B | $9.16 | 30.7 |
| 2028.Q4 | $57.8B | +8.7% | 24.7% | 15.8% | $12.0B | −$3.1B | $8.9B | 8.8% | $6.9B | 32.3% | $38.8B | $10.54 | 26.7 |
| 2029.Q4 | $62.2B | +7.5% | 24.9% | 16.4% | $12.9B | $0MM | $12.9B | 8.8% | $9.2B | 33.4% | $38.8B | $11.35 | 24.8 |
| 2030.Q4 | $67.8B | +9.1% | 24.9% | 17.0% | $14.0B | $0MM | $14.0B | 8.7% | $9.2B | 36.1% | $38.8B | $12.30 | 22.9 |
|
| Term. Yr+ | $94.9B | 4.1% | 19.4% | 20.0% | $14.7B | −$3.1B | $11.6B | 8.6% | $111.5B | 19.2% | — | — | — |
Active scenario IV: $153 (-45.5% vs market)