DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

GE Aerospace (GE)

Industrials | Aerospace & Defense

Today's Price

$301.80

Today's Fair Value

$455.30 +50.86%

Margin of Safety

+33.71%

Projected Value (5Y)

$733.27 +142.97%

Dividends Paid (5Y)

$13.82

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -7.87% | CAGR (5y): 84.55%

Diluted Shares Growth Rate

Regression: -5.8% | CAGR (5y): -9.5%

Dividend Growth Rate

Regression: -15.76% | CAGR (5y): 54.8%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 34.5x)

Discount Rate