GE Aerospace (GE) DCF Valuation
Two independent models estimate GE Aerospace's fair value between $62.78 (conservative case) and $66.78 (analyst consensus).
What would today's price require?
$318.71 is justified only if free cash flow grows about +25.2% a year for the next decade — slower than the company has actually grown.
Current Price
$318.71
Fair-Value Range
$62.78 – $66.78
Market-Implied Growth
+25.2%/yr
vs +100.5% 5Y actual
GE DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $4.8B · 1.06B shares · net debt $8.1B
Estimated Fair Value
$66.78
-79.0% vs $318.71
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $318.71; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $84.85 | $89.59 | $95.20 | $102 | $110 |
| 9.0% | $71.80 | $75.04 | $78.79 | $83.15 | $88.31 |
| 10.0% | $61.87 | $64.17 | $66.78 | $69.77 | $73.22 |
| 11.0% | $54.05 | $55.74 | $57.63 | $59.76 | $62.17 |
| 12.0% | $47.76 | $49.03 | $50.43 | $51.99 | $53.73 |
About GE Aerospace
Based in Evendale, Ohio, GE Aerospace is a prominent American aviation enterprise with roots tracing back to its 1878 founding by Thomas Alva Edison. The company specializes in manufacturing and supplying jet and turboprop engines, along with integrated systems, for an extensive range of aircraft, including those in commercial, military, business, and general aviation use. Its robust brand lineup features Avio Aero, Unison, GE Additive, and Dowty Propellers. GE Aerospace organizes its activities into two core segments: Commercial Engines & Services, and Defense & Propulsion Technologies. The Commercial Engines & Services division oversees the design, development, production, and maintenance of jet engines for commercial airframes, business aviation, and aeroderivative applications. Meanwhile, the Defense & Propulsion Technologies segment is dedicated to providing vital engines and critical systems for defense-related aerospace needs.
- Sector
- Industrials
- Industry
- Aerospace & Defense
- CEO
- H. Lawrence Culp Jr.