investorscraft@gmail.com

Intrinsic ValueBaker Hughes Company (68V.DE)

Previous Close47.21
Intrinsic Value
Upside potential
Previous Close
47.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Baker Hughes operates as a diversified energy technology company, specializing in oilfield services, equipment, turbomachinery, and digital solutions. Its four core segments—Oilfield Services (OFS), Oilfield Equipment (OFE), Turbomachinery & Process Solutions (TPS), and Digital Solutions (DS)—cater to the full lifecycle of hydrocarbon extraction, from drilling to production. The company serves both onshore and offshore markets, leveraging advanced technologies to enhance operational efficiency and safety. Baker Hughes holds a strong position in the energy sector, particularly in digital and industrial IoT solutions, which differentiate it from traditional oilfield service providers. Its global footprint and integrated offerings allow it to serve major energy producers, positioning it as a key enabler of both conventional and transitional energy markets. The firm’s focus on sustainability and emissions reduction further aligns with evolving industry trends, reinforcing its competitive edge.

Revenue Profitability And Efficiency

Baker Hughes reported revenue of €27.8 billion for the fiscal year, with net income reaching €3.0 billion, reflecting a robust margin. Operating cash flow stood at €3.3 billion, supported by disciplined cost management and operational efficiency. Capital expenditures of €1.3 billion indicate ongoing investments in technology and infrastructure, aligning with its growth strategy in digital and energy transition solutions.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €2.98 underscores its earnings strength, driven by diversified revenue streams and high-margin digital solutions. Baker Hughes maintains solid capital efficiency, with a balanced approach to reinvestment and shareholder returns, evidenced by its €0.83 per share dividend and manageable debt levels relative to cash reserves.

Balance Sheet And Financial Health

Baker Hughes holds €3.4 billion in cash and equivalents against €6.0 billion in total debt, reflecting a prudent liquidity position. Its leverage is moderate, with ample coverage from operating cash flows. The balance sheet supports both growth initiatives and shareholder distributions, positioning the company for stability in cyclical energy markets.

Growth Trends And Dividend Policy

The company benefits from secular trends in digitalization and energy transition, though its near-term growth remains tied to oil and gas demand. Its dividend yield, supported by consistent cash flows, appeals to income-focused investors, while strategic acquisitions and R&D investments aim to capture long-term opportunities in low-carbon technologies.

Valuation And Market Expectations

With a market cap of €31.8 billion and a beta of 0.94, Baker Hughes trades in line with broader energy sector volatility. Investors likely price in its hybrid exposure to traditional energy and emerging tech-driven solutions, balancing cyclical risks with growth potential in digital and sustainable energy markets.

Strategic Advantages And Outlook

Baker Hughes’ integrated portfolio and technological leadership provide resilience against energy market fluctuations. Its focus on digital solutions and sustainability initiatives positions it well for the energy transition, though execution risks and oil price volatility remain key monitorables. The outlook remains cautiously optimistic, hinging on its ability to pivot toward high-growth adjacencies.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount