What is GE Vernova Inc. worth?
With the base-case assumptions below, a discounted cash flow model on GE Vernova Inc.'s reported free cash flow gives $339.09 per share. The share price was $957.63 on September 25, 2026, 182% 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 | 3.5% | 10.0% | $225.25 | -76% |
| Base | 8.5% | 9.0% | $339.09 | -65% |
| Bull | 13.5% | 8.0% | $566.04 | -41% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $424.21 | $450.33 | $482.26 | $522.18 | $573.49 |
| 8.0% | $360.58 | $377.52 | $397.55 | $421.57 | $450.94 |
| 9.0% | $314.14 | $325.72 | $339.09 | $354.68 | $373.11 |
| 10.0% | $278.80 | $287.04 | $296.37 | $307.04 | $319.35 |
| 11.0% | $251.04 | $257.08 | $263.83 | $271.43 | $280.03 |
Where the presets come from
Base: years 1 to 5 grow at GE Vernova Inc.'s revenue growth rate over the last 3 fiscal years (8.7% 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