DCF Calculator

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

GE Aerospace (GE)

Industrials | Aerospace & Defense

Today's Price

$318.25

Today's Fair Value

$355.66 +11.75%

Margin of Safety

+10.52%

Projected Value (5Y)

$572.79 +79.98%

Dividends Paid (5Y)

$12.61

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

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

Diluted Shares Growth Rate

Regression: -0.81% | CAGR (5y): -0.52%

Dividend Growth Rate

Regression: -16.41% | CAGR (5y): 52.82%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 33.33x)

Discount Rate