GEV · GE Vernova Inc.
$1045.172026-07-21Sector: Utilities; Industry: Renewable Utilities; Sub-Industry: Heavy Electrical Equipment
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$883
-15.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($570 · $886) Analysts Range ($714 · $1400) 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 | $33.2B | — | -2.8% | 45.0% | −$508MM | $1.4B | $906MM | 8.6% | — | -8.9% | $5.7B | $-1.61 | — |
| 2024.Q4 | $33.2B | 0.0% | -2.8% | 37.6% | −$576MM | $2.0B | $1.4B | 9.5% | — | -14.6% | $2.2B | $-1.61 | — |
| 2025.Q1 | $34.9B | 5.1% | 2.3% | 34.0% | $519MM | $3.8B | $4.3B | 9.2% | — | 39.1% | $500MM | $5.71 | — |
| 2025.Q4 | $34.9B | 0.0% | 2.3% | 0.0% | $1.4B | $2.6B | $3.9B | 9.5% | — | 95.9% | $2.3B | $5.71 | — |
| 2026.Q1 | $39.4B | 12.7% | 3.9% | 0.0% | $1.9B | $2.3B | $4.2B | 8.9% | — | 43.2% | $6.4B | $34.47 | 186.5 |
| italics below = DCF projection · 10yr Rev CAGR: 10.5% |
| 2027.Q1 | $47.1B | +19.5% | 3.9% | 2.0% | $1.8B | −$3.0B | −$1.2B | 8.8% | −$1.1B | 22.8% | $9.3B | $6.56 | 159.3 |
| 2028.Q1 | $53.8B | +14.4% | 7.8% | 4.0% | $4.0B | −$1.8B | $2.2B | 8.8% | $1.9B | 39.3% | $11.1B | $14.72 | 71.0 |
| 2029.Q1 | $61.5B | +14.3% | 11.6% | 6.0% | $6.7B | −$1.5B | $5.2B | 8.7% | $4.0B | 56.7% | $12.6B | $24.72 | 42.3 |
| 2030.Q1 | $69.6B | +13.1% | 15.5% | 8.0% | $9.9B | −$1.1B | $8.8B | 8.7% | $6.3B | 75.3% | $13.7B | $36.49 | 28.6 |
| 2031.Q1 | $77.0B | +10.6% | 23.3% | 10.0% | $16.1B | −$754MM | $15.4B | 8.7% | $10.1B | 114.2% | $14.5B | $59.24 | 17.6 |
|
| Term. Yr+ | $110.8B | 4.1% | 23.3% | 20.0% | $20.6B | −$3.6B | $17.0B | 8.6% | $164.4B | 23.6% | — | — | — |
Active scenario IV: $883 (-15.5% vs market)