Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
95.10 USD155.67 USD227.28 USD
-56.27%
155.67 USDCurrent price is 56.3% below the base model value.
B
EnergyOil & Gas Equipment & ServicesUnited States
BKR.US · Baker Hughes Company
NMS · US · USD
Latest price68.08 USD
30D-1.51%
Vs. base value-31.7%
Research summary
BKR.US latest organized financial period shows revenue declined -0.34% YoY and net income declined -13.13% YoY. Current price is about 68.08 USD, while the model base case is about 99.63 USD; the current price sits -31.7% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue28B USD
Net income3B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price68.08 USD
Base value99.63 USD
Vs. base-31.7%
Price date2026/04/28
61.58 USD99.63 USD129.82 USD
-31.67%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
61.58 USD99.63 USD129.82 USD
-31.67%
99.63 USDCurrent price is 31.7% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth3.5%
Current price implies roughly 3.5% annualized FCF growth.
3.5%Current price implies roughly 3.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
19.27 USD19.27 USD19.27 USD
+253%
19.27 USDCurrent price is 253.3% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 28B USD | 3B USD | 4B USD | - |
| 2024/12/30 | Annual | 28B USD | 3B USD | 3B USD | 2.98 |
| 2023/12/30 | Annual | 26B USD | 2B USD | 3B USD | 1.91 |
| 2022/12/30 | Annual | 21B USD | -601M USD | 2B USD | -0.61 |
| 2021/12/30 | Annual | 21B USD | -219M USD | 2B USD | -0.27 |
Ad placement