investorscraft@gmail.com

Intrinsic Value of Baker Hughes Company (BKR)

Previous Close$40.70
Intrinsic Value
Upside potential
Previous Close
$40.70

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 Company operates as a leading energy technology firm, specializing in oilfield services, equipment, and digital solutions for the global energy sector. The company serves upstream, midstream, and downstream markets, offering a diversified portfolio including drilling, completions, production optimization, and emissions reduction technologies. Its revenue model is driven by equipment sales, service contracts, and digital solutions, positioning it as a critical enabler of energy efficiency and transition. Baker Hughes competes in a highly cyclical industry, balancing traditional hydrocarbon demand with emerging opportunities in renewable energy and carbon capture. The firm maintains a strong market position through technological innovation, long-term customer relationships, and a geographically diversified footprint. Its strategic focus on energy transition technologies enhances its resilience amid shifting industry dynamics.

Revenue Profitability And Efficiency

In FY 2024, Baker Hughes reported revenue of $27.83 billion, with net income of $2.98 billion, reflecting a diluted EPS of $2.98. Operating cash flow stood at $3.33 billion, indicating robust cash generation capabilities. The absence of disclosed capital expenditures suggests disciplined spending or potential reclassification in financial reporting. Margins appear healthy, supported by a mix of high-margin services and efficient cost management.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income representing approximately 10.7% of revenue. Operating cash flow conversion is efficient, at 112% of net income, underscoring strong working capital management. The lack of explicit capex data limits analysis of reinvestment ratios, but the firm’s focus on technology-driven solutions likely supports capital-light growth in certain segments.

Balance Sheet And Financial Health

Baker Hughes maintains a balanced financial position, with $3.36 billion in cash and equivalents against $6.02 billion of total debt. The liquidity profile appears adequate, with a net debt position of $2.66 billion. The debt level is manageable relative to operating cash flow, suggesting flexibility for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

The company’s growth is tied to energy sector investments, with opportunities in both traditional and transition technologies. A dividend of $0.84 per share reflects a commitment to returning capital, though the payout ratio remains conservative at ~28% of EPS, allowing room for reinvestment. Future growth may hinge on adoption of its energy transition solutions and international market expansion.

Valuation And Market Expectations

At a diluted EPS of $2.98, the market likely prices Baker Hughes based on energy sector multiples, with attention to its transition technology portfolio. Investors may weigh cyclical hydrocarbon exposure against its positioning in sustainable energy solutions, influencing valuation premiums or discounts relative to pure-play peers.

Strategic Advantages And Outlook

Baker Hughes benefits from its technology leadership, diversified energy exposure, and early-mover initiatives in decarbonization. Near-term performance will depend on oilfield activity levels, while long-term prospects hinge on scaling transition technologies. The company is well-positioned to navigate industry shifts, though macroeconomic and energy policy risks remain key monitorables.

Sources

Company filings, FY 2024 financial data

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