US · GE
GE Aerospace
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Evendale, OH 45215
- Website
- geaerospace.com
Price · as of 2025-12-31
$286.51
Market cap 361.02B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $209.16 | -27% |
| Intrinsic Value(DCF) | $302.94 | +5.73% |
| Graham-Dodd Method(GD) | $29.39 | -89.74% |
| Graham Formula(GF) | $209.90 | -26.74% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $70.91 | $221.89 | $145.25 | $13.39 | $39.94 |
| 2012 | $91.78 | $194.02 | $4.07 | $7.56 | $102.17 |
| 2013 | $104.22 | $178.28 | $0.00 | $0.69 | $0.00 |
| 2014 | $103.44 | $153.21 | $52.12 | $14.62 | $163.62 |
| 2015 | $129.51 | $164.53 | $38.99 | $0.00 | $0.00 |
| 2016 | $133.30 | $171.64 | $36.15 | $0.00 | $78.22 |
| 2017 | $68.01 | $135.69 | $9.84 | $0.00 | $62.35 |
| 2018 | $46.25 | $33.94 | $0.59 | $0.00 | $0.00 |
| 2019 | $45.57 | $28.67 | $1.81 | $0.00 | $0.00 |
| 2020 | $61.34 | $75.89 | $7.08 | $26.35 | $0.00 |
| 2021 | $56.38 | $38.84 | $14.29 | $0.00 | $94.40 |
| 2022 | $71.53 | $56.29 | $14.54 | $11.67 | $0.00 |
| 2023 | $132.41 | $114.20 | $10.95 | $52.37 | $249.02 |
| 2024 | $192.75 | $127.43 | $8.54 | $26.23 | $103.46 |
| 2025 | $345.74 | $209.16 | $193.91 | $29.39 | $209.90 |
AI valuation
Our deep-learning model estimates GE Aerospace's (GE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $209.16
- Current price
- $286.51
- AI upside
- -27%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$302.94
+5.73% upside
Graham-Dodd
$29.39
-89.74% upside
Graham Formula
$209.90
-26.74% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GE | GE Aerospace | $286.51 | 361.02B | -27% | +6% | -90% | -27% | 42.41 | 19.75 | 8.05 | 31.25 | 117.07 | 68.42 | 36.83% | 19.13% | 18.98% | 45.76% | 29.05% | 6.80% | 1.10 | 10.40 | 1.04 | 0.71 | 0.67 | 3623.00% | 1848.00% | 9750.00% | 1.97% | 0.22 | 27.99% | 0.39% | 16.70% | 2.44% | 42.99 | 51.90 | 8.22 | 3.52 |
| BA | The Boeing Company | $227.53 | 178.69B | -54% | +559% | — | -47% | 92.66 | 32.11 | 1.96 | 28.42 | — | -13.08 | 4.79% | -6.05% | 2.50% | 244.50% | -14.49% | 1.16% | 9.92 | -1.95 | 1.27 | 0.30 | 5.87 | -11351.00% | 3449.00% | -8696.00% | -1.07% | 0.01 | -5.91% | 0.19% | 17.50% | 0.19% | -38.62 | -111.44 | 2.34 | 1.42 |
| CAT | Caterpillar Inc. | $742.83 | 347.63B | -38% | -34% | -94% | -69% | 39.51 | 16.46 | 5.19 | 25.87 | — | 22.27 | 32.34% | 16.59% | 13.13% | 43.53% | 16.14% | 9.53% | 2.03 | 10.88 | 1.44 | 0.86 | 2.25 | -1460.00% | 429.00% | 1649.00% | 2.93% | 0.32 | 19.44% | 0.78% | 31.00% | 2.26% | 34.28 | 37.41 | 5.69 | 4.91 |
| DRS | Leonardo DRS, Inc. | $43.39 | 11.54B | -2% | -37% | -87% | -51% | 43.41 | 4.42 | 3.31 | 26.69 | 151.00 | 8.75 | 23.22% | 9.54% | 7.62% | 10.52% | 11.88% | 6.41% | 0.13 | 43.50 | 1.89 | 0.80 | -0.68 | 2875.00% | 1280.00% | 2204.00% | 1.88% | 0.30 | 9.37% | 0.80% | 34.50% | 2.41% | 33.82 | 51.84 | 3.23 | 4.76 |
| GD | General Dynamics Corporat… | $357.05 | 96.54B | -14% | -59% | -98% | -22% | 23.39 | 3.84 | 1.87 | 17.37 | 174.18 | 30.41 | 15.13% | 10.19% | 8.01% | 17.66% | 13.78% | 7.44% | 0.38 | 17.06 | 1.44 | 0.78 | 1.22 | 1343.00% | 1013.00% | 2387.00% | 4.02% | 0.30 | 12.35% | 1.62% | 37.80% | 3.81% | 19.77 | 26.75 | 2.02 | 4.33 |
| LHX | L3Harris Technologies, In… | $364.54 | 68.19B | -25% | -58% | — | -75% | 44.16 | 3.61 | 3.24 | 21.40 | 526.62 | -10.30 | 25.73% | 10.04% | 7.35% | 8.20% | 5.99% | 3.86% | 0.53 | 3.68 | 1.19 | 0.84 | 2.50 | 839.00% | 253.00% | 2469.00% | 3.78% | 0.43 | 8.81% | 1.27% | 56.20% | 7.12% | 36.58 | 29.94 | 3.67 | 2.86 |
| LMT | Lockheed Martin Corporati… | $658.08 | 152.28B | -20% | -56% | — | -55% | 31.14 | 23.25 | 2.08 | 22.42 | — | -24.11 | 10.15% | 10.30% | 6.68% | 76.87% | 27.05% | 8.69% | 3.23 | 6.92 | 1.09 | 0.90 | 2.27 | -368.00% | 565.00% | 3066.00% | 4.42% | 0.37 | 28.53% | 2.00% | 62.40% | 4.06% | 22.48 | 25.16 | 2.32 | 3.81 |
| NOC | Northrop Grumman Corporat… | $724.38 | 102.81B | -21% | -53% | -99% | -59% | 26.35 | 6.61 | 2.63 | 17.43 | 1009.27 | -113.50 | 19.81% | 10.20% | 9.97% | 26.17% | 11.19% | 8.30% | 1.18 | 6.44 | 1.09 | 0.95 | 2.13 | 261.00% | 224.00% | 2617.00% | 3.00% | 0.34 | 10.47% | 1.17% | 30.90% | 3.10% | 29.33 | 37.96 | 2.99 | 3.48 |
| RTX | RTX Corporation | $202.62 | 271.97B | -33% | -47% | — | -57% | 40.26 | 4.36 | 3.21 | 24.57 | 101.36 | -14.27 | 20.08% | 10.03% | 7.60% | 11.27% | 7.39% | 4.23% | 0.61 | 4.84 | 1.03 | 0.67 | 2.49 | 3972.00% | 974.00% | 7512.00% | 2.79% | 0.18 | 8.15% | 1.26% | 50.60% | 3.12% | 35.63 | 39.88 | 3.57 | 2.81 |
| TDG | TransDigm Group Incorpora… | $1,302.79 | 73.57B | +92% | -45% | — | -48% | 37.80 | -8.09 | 8.88 | 23.12 | 149.89 | -3.30 | 60.14% | 47.16% | 23.49% | -25.96% | 21.99% | 8.55% | -3.10 | 2.65 | 3.21 | 2.03 | 5.96 | 2521.00% | 1122.00% | -340.00% | 2.32% | 0.93 | 12.15% | 12.28% | 464.30% | 12.92% | 25.36 | 58.15 | 11.96 | 2.03 |
| WWD | Woodward, Inc. | $386.76 | 23.2B | -54% | +15% | -87% | -71% | 40.85 | 7.04 | 5.06 | 27.12 | 208.05 | 13.83 | 26.81% | 14.33% | 12.39% | 18.64% | 15.07% | 9.83% | 0.28 | 11.19 | 2.08 | 1.28 | 0.58 | 1963.00% | 730.00% | -71.00% | 1.88% | 0.52 | 11.84% | 0.36% | 14.70% | 2.52% | 36.10 | 54.22 | 5.17 | 7.73 |
About GE Aerospace
GE Aerospace is an American aircraft company, which engages in the provision of jet and turboprop engines, as well as integrated systems for commercial, military, business, and general aviation aircraft. The firm's portfolio of brands includes Avio Aero, Unison, GE Additive, and Dowty Propellers. It operates through the Commercial Engines & Services and Defense & Propulsion Technologies segments. The Commercial Engines & Services segment is involved in the design, development, manufacturing, and servicing of jet engines for commercial airframes, as well as business aviation and aeroderivative applications. The Defense & Propulsion Technologies segment offers defense engines and critical aircraft systems. The company was founded by Thomas Alva Edison in 1878 and is headquartered in Evendale, OH.
- CEO
- H. Lawrence Culp Jr.
- Employees
- 53K
- Beta
- 1.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($302.94 ÷ $286.51) − 1 = +5.73% (DCF, example).