What is General Electric Co worth?
With the base-case assumptions below, a discounted cash flow model on General Electric Co's reported free cash flow gives $61.51 per share. The share price was $337.91 on November 10, 2026, 449% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -10.0% | 10.0% | $36.22 | -89% |
| Base | -5.0% | 9.0% | $61.51 | -82% |
| Bull | 0.0% | 8.0% | $108.65 | -68% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $78.34 | $83.29 | $89.34 | $96.90 | $106.62 |
| 8.0% | $65.92 | $69.13 | $72.93 | $77.48 | $83.04 |
| 9.0% | $56.78 | $58.98 | $61.51 | $64.47 | $67.96 |
| 10.0% | $49.76 | $51.32 | $53.09 | $55.11 | $57.45 |
| 11.0% | $44.19 | $45.34 | $46.62 | $48.06 | $49.69 |
Where the presets come from
Base: years 1 to 5 grow at General Electric Co's revenue growth rate over the last 5 fiscal years (-9.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions