Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
102.77 USD97.86 USD117.71 USD
+187%
97.86 USDCurrent price is 187.5% above the base model value.
G
US
GE.US · GENERAL ELECTRIC CO
US · US
Latest price281.33 USD
30D-25.27%
Vs. base value+264%
Research summary
GE.US latest organized financial period shows revenue grew +18.48% YoY and net income grew +32.76% YoY. Current price is about 281 USD, while the model base case is about 77.21 USD; the current price sits +264% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue46B USD
Net income9B USD
Free cash flow9B USD
Operating cash flow9B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price281.33 USD
Base value77.21 USD
Vs. base+264%
Price date2026/04/29
79.66 USD77.21 USD87.14 USD
+264%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
129.19 USD209.00 USD272.33 USD
+34.61%
209.00 USDCurrent price is 34.6% above the base model value.Adjusted reference: 214.93 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth12.4%
Current price implies roughly 12.4% annualized FCF growth.
12.4%Current price implies roughly 12.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
29.52 USD29.52 USD29.52 USD
+853%
29.52 USDCurrent price is 853% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Discontinued operations | Discontinued operations | 103M USD | High |
| 2024/12/31 | Discontinued operations | Discontinued operations | -182M USD | High |
| 2024/12/31 | Litigation settlement | Litigation | -574M USD | Medium |
| 2023/12/31 | Business sale gain/loss | Asset sale gain/loss | 82M USD | Medium |
| 2023/12/31 | Discontinued operations | Discontinued operations | 411M USD | High |
| 2023/12/31 | Restructuring charges | Restructuring | -318M USD | Medium |
| 2022/12/31 | Asset sale gain/loss | Asset sale gain/loss | 720M USD | Medium |
| 2022/12/31 | Business sale gain/loss | Asset sale gain/loss | 67M USD | Medium |
| 2022/12/31 | Other special charges | Other | -367M USD | Medium |
| 2022/12/31 | Restructuring and merger costs | Restructuring | -901M USD | Medium |
| 2022/12/31 | Special income/charges | Other | -1B USD | Medium |
| 2021/12/31 | Asset sale gain/loss | Asset sale gain/loss | 1B USD | Medium |
| 2021/12/31 | Other special charges | Other | -5B USD | Medium |
| 2026/03/31 | Discontinued operations | Discontinued operations | -26M USD | High |
| 2025/09/30 | Discontinued operations | Discontinued operations | -3M USD | High |
| 2025/06/30 | Discontinued operations | Discontinued operations | 52M USD | High |
| 2025/03/31 | Discontinued operations | Discontinued operations | 20M USD | High |
| 2024/12/31 | Discontinued operations | Discontinued operations | -6M USD | High |
| 2024/12/31 | Litigation settlement | Litigation | -287M USD | Medium |
| 2024/09/30 | Discontinued operations | Discontinued operations | 124M USD | High |
| 2024/09/30 | Litigation settlement | Litigation | -1B USD | Medium |
| 2024/06/30 | Discontinued operations | Discontinued operations | -572M USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 46B USD | 9B USD | 9B USD | 9B USD | 8.14 | 8.04 |
| 2024/12/31 | Annual | 39B USD | 7B USD | 7B USD | 5B USD | 5.99 | 6.68 |
| 2023/12/31 | Annual | 19B USD | 2B USD | 1B USD | 5B USD | 1.45 | 1.29 |
| 2022/12/31 | Annual | 29B USD | 336M USD | 2B USD | 5B USD | 0.05 | 0.3 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement