$963.33
+0.41%GE Vernova LLC, an energy business company, generates electricity. It operates under three segments: Power, Wind, and Electrification. The Power segments generates and sells electricity through hydro, gas, nuclear, and steam power. Wind segment engages in the manufacturing and sale of wind turbine blades; and Electrification segment provides grid solutions, power conversion, solar, and storage solutions. The company was incorporated in 2023 and is based in Cambridge, Massachusetts.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $10.0B | $20.0B | $39.9B | $79.8B | $159.6B | $319.2B | $638.5B | $1,276.9B | $2,553.9B | $5,107.7B |
| Maintenance CapEx | -$510.8M | -$1.0B | -$2.0B | -$4.1B | -$8.2B | -$16.3B | -$32.7B | -$65.4B | -$130.8B | -$261.5B |
| Owner Earnings | $9.5B | $18.9B | $37.9B | $75.7B | $151.4B | $302.9B | $605.8B | $1,211.5B | $2,423.1B | $4,846.2B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $8.8B | $16.2B | $30.1B | $55.7B | $103.1B | $190.9B | $353.5B | $654.6B | $1,212.1B | $2,244.7B |
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.