GENERAL ELECTRIC CO: orders up 49% but revenue up only 15.9% – growth decelerated and the stock trades 57% above its own history
Contents

On 20 October GENERAL ELECTRIC CO reported third-quarter 2026 results: revenue of $14,118 million (+15.9% year on year), EBITDA of $3,032 million (+11.1%) and net profit of $2,288 million (+6.1%). Revenue growth decelerated from 21.1% in the second quarter to 15.9%, the EBITDA margin narrowed from 22.4% to 21.5%, and one-off items propped up profit. Our conclusion: rather unattractive – the EV/EBITDA multiple of 31.9 is 57% above its own three-year average of 20.3, leaving almost no headroom. Our view: the share is rather unattractive at the current price; upside on the portal model +7%.
Our view: is there upside
Our view in numbers
| Metric | Our read |
|---|---|
| Verdict | Rather unattractive |
| Upside on the portal model | +7% |
| How the model works | fundamental value-creation model: EBITDA growth times the target multiple, against market cap |
| EV/EBITDA now and 3-year average | 31.9 vs 20.3 – a 57% premium to its history |
| Dividend yield, 12m | 0.5% |
| Net debt / EBITDA | 1.06 – low leverage |
| Strongest case for | Orders rose 49% to $19.0 billion, and the backlog is more than double quarterly revenue, supporting utilisation in future periods. |
| Strongest case against | EV/EBITDA of 31.9 is 57% above the three-year average of 20.3, while revenue growth decelerated from 21.1% to 15.9% – the valuation premium leaves no cushion. |
| What would change the view | A return of revenue growth above 20% with the EBITDA margin held at 21.5% would move the verdict one step up. |
Key takeaways
— Orders rose 49% to $19.0 billion, but revenue added only 15.9% – growth decelerated from 21.1%
— The EBITDA margin narrowed from 22.4% to 21.5% because costs grew faster than revenue
— One-off items supported net profit: adjusted profit is above reported profit
— Free cash flow fell 14% to $2.0 billion as capital expenditure rose
— Leverage of 1.06x EBITDA LTM is moderate, but the expensive stock leaves no cushion
— EV/EBITDA of 31.9 versus a three-year average of 20.3 – a 57% premium to its own history
— The portal model implies +7% upside – fairly valued, but with no margin of safety
Key figures, USD bn
| Metric | Q3 2025 | Q3 2026 | Change |
|---|---|---|---|
| Revenue | 12.2 | 14.1 | +15.9% |
| EBITDA | 2.73 | 3.03 | +11.1% |
| Operating profit | 2.52 | 2.81 | +11.5% |
| Net profit | 2.16 | 2.29 | +6.1% |
| Operating cash flow | 2.50 | 2.15 | -14.0% |
| Capex | 0.31 | 0.34 | +9.4% |
| EBITDA margin | 22.4% | 21.5% | -0.9 pp |
| Net margin | 17.7% | 16.2% | -1.5 pp |
Orders rose 49% to $19.0 billion, but revenue added only 15.9% – growth decelerated from 21.1%
The order book for the quarter reached $19.0 billion, 49% more than a year earlier. Commercial orders rose 58% to $15.3 billion, defence orders 18% to $4.3 billion. Such an inflow signals strong demand, but it converts into revenue with a lag.
Third-quarter revenue reached $14,118 million, up 15.9% year on year. That is slower than the 21.1% in the second quarter: the growth rate decelerated. Commercial engines and services brought in $10.3 billion (+21%), the defence unit $3.5 billion (+7%).
The deceleration reflects the base effect: a year earlier revenue grew 23.8%, making the comparison tougher. Yet annual growth remains in double digits, and orders are more than double quarterly revenue, supporting utilisation in future periods.
Revenue and EBITDA by quarter
| Period | Measure | bn USD |
|---|---|---|
| Q4 2024 | Revenue | 10.812 |
| Q1 2025 | Revenue | 9.935 |
| Q2 2025 | Revenue | 11.023 |
| Q3 2025 | Revenue | 12.181 |
| Q4 2025 | Revenue | 12.717 |
| Q1 2026 | Revenue | 12.392 |
| Q2 2026 | Revenue | 13.349 |
| Q3 2026 | Revenue | 14.118 |
| Q4 2024 | EBITDA | 2.502 |
| Q1 2025 | EBITDA | 2.455 |
| Q2 2025 | EBITDA | 2.607 |
| Q3 2025 | EBITDA | 2.73 |
| Q4 2025 | EBITDA | 3.071 |
| Q1 2026 | EBITDA | 2.425 |
| Q2 2026 | EBITDA | 2.784 |
| Q3 2026 | EBITDA | 3.032 |
EBITDA margin
| Period | Measure | % |
|---|---|---|
| Q4 2024 | EBITDA margin | 23.1 |
| Q1 2025 | EBITDA margin | 24.7 |
| Q2 2025 | EBITDA margin | 23.7 |
| Q3 2025 | EBITDA margin | 22.4 |
| Q4 2025 | EBITDA margin | 24.1 |
| Q1 2026 | EBITDA margin | 19.6 |
| Q2 2026 | EBITDA margin | 20.9 |
| Q3 2026 | EBITDA margin | 21.5 |
The EBITDA margin narrowed from 22.4% to 21.5% because costs grew faster than revenue
Quarterly EBITDA came to $3,032 million, 11.1% more than a year earlier. Profit growth lagged revenue growth, and the EBITDA margin fell from 22.4% to 21.5%.
Margin pressure came from cost inflation. In the commercial segment the operating margin slipped 10 basis points to 27.9% on mix and cost growth. In defence the margin added 20 basis points to 13.7% on volume and pricing.
A 0.9 percentage-point margin contraction alongside double-digit revenue growth means the company is not fully passing costs into prices. That caps profit growth: for EBITDA to accelerate, either services growth must speed up or cost inflation must ease.
Net profit by quarter
| Period | Measure | bn USD |
|---|---|---|
| Q4 2024 | Net profit | 1.899 |
| Q1 2025 | Net profit | 1.978 |
| Q2 2025 | Net profit | 2.028 |
| Q3 2025 | Net profit | 2.157 |
| Q4 2025 | Net profit | 2.541 |
| Q1 2026 | Net profit | 1.904 |
| Q2 2026 | Net profit | 2.37 |
| Q3 2026 | Net profit | 2.288 |
One-off items supported net profit: adjusted profit is above reported profit
Quarterly net profit came to $2,288 million, 6.1% more than a year earlier. The growth is modest against double-digit revenue growth, and the reason is one-off items.
Adjusted (non-GAAP) profit reached $2,343 million, above reported profit. The $55 million gap came from charges and adjustments: the company booked a $210 million pre-tax loss in its insurance unit, $28 million of restructuring and $4 million of separation costs. These items lowered reported profit, so adjusted profit came out higher.
In other words, reported profit was not inflated by one-off gains – if anything, one-off charges held it back. But that does not improve the quality of growth: excluding one-offs profit would have risen more, yet the year-ago base included a large $361 million insurance gain, which explains the weak increase.
Free cash flow fell 14% to $2.0 billion as capital expenditure rose
Quarterly operating cash flow came to $2,152 million, 14% less than a year earlier. Free cash flow (non-GAAP) fell by the same 14% to $2,042 million.
Capital expenditure rose to $336 million from $307 million a year earlier. The company also spent $27 million on separation costs and $27 million on restructuring. Together these outflows explain the decline in free cash flow despite revenue growth.
For the nine months, operating cash flow rose 14% to $7,329 million and free cash flow 13% to $6,728 million. The quarterly decline looks like a reversal after a strong second quarter, when cash flow reached $3,195 million. The company still has room for dividends and buybacks, but the quarterly trend warrants attention.
Valuation vs its own history
now vs the 3-year average
| Period | Measure | × |
|---|---|---|
| EV/EBITDA | Now | 31.93749533120953 |
| EV/EBITDA | 3-year average | 20.28828808979468 |
Leverage of 1.06x EBITDA LTM is moderate, but the expensive stock leaves no cushion
Net debt as of 30 September 2026 stood at $11,911 million. The ratio of net debt to trailing-twelve-month EBITDA is 1.06. That is a moderate level for an industrial company with stable cash flow.
Quarterly interest expense was $231 million. With LTM EBITDA of $11,233 million, interest coverage remains comfortable. Leverage is not a constraint on the business, but it is not a driver of equity value either.
More important for the shareholder: with a market capitalisation of $349,366 million and EV/EBITDA of 31.9, the stock is expensive relative to its own history. Low leverage does not offset the multiple premium.
Share price, three years
close, last point 2026-11-10
| Period | Measure | USD per share |
|---|---|---|
| 2025-11-11 | Closing price | 310.7200012207031 |
| 2025-11-12 | Closing price | 309.0199890136719 |
| 2025-11-13 | Closing price | 304.1700134277344 |
| 2025-11-14 | Closing price | 304.82000732421875 |
| 2025-11-17 | Closing price | 300.1300048828125 |
| 2025-11-18 | Closing price | 296.010009765625 |
| 2025-11-19 | Closing price | 300.82000732421875 |
| 2025-11-20 | Closing price | 290.6199951171875 |
| 2025-11-21 | Closing price | 287.44000244140625 |
| 2025-11-24 | Closing price | 294.04998779296875 |
| 2025-11-25 | Closing price | 293.44000244140625 |
| 2025-11-26 | Closing price | 296.6199951171875 |
| 2025-11-28 | Closing price | 298.45001220703125 |
| 2025-12-01 | Closing price | 288.45001220703125 |
| 2025-12-02 | Closing price | 289.32000732421875 |
| 2025-12-03 | Closing price | 288.489990234375 |
| 2025-12-04 | Closing price | 291.8599853515625 |
| 2025-12-05 | Closing price | 283.94000244140625 |
| 2025-12-08 | Closing price | 287.19000244140625 |
| 2025-12-09 | Closing price | 285.30999755859375 |
| 2025-12-10 | Closing price | 283.6000061035156 |
| 2025-12-11 | Closing price | 288.4200134277344 |
| 2025-12-12 | Closing price | 299.80999755859375 |
| 2025-12-15 | Closing price | 300.9800109863281 |
| 2025-12-16 | Closing price | 298.7300109863281 |
| 2025-12-17 | Closing price | 292.17999267578125 |
| 2025-12-18 | Closing price | 301.69000244140625 |
| 2025-12-19 | Closing price | 307.2099914550781 |
| 2025-12-22 | Closing price | 314.7300109863281 |
| 2025-12-23 | Closing price | 315.5299987792969 |
| 2025-12-24 | Closing price | 316.75 |
| 2025-12-26 | Closing price | 315.1400146484375 |
| 2025-12-29 | Closing price | 311.5799865722656 |
| 2025-12-30 | Closing price | 311.7900085449219 |
| 2025-12-31 | Closing price | 308.0299987792969 |
| 2026-01-02 | Closing price | 320.75 |
| 2026-01-05 | Closing price | 324.32000732421875 |
| 2026-01-06 | Closing price | 327.5400085449219 |
| 2026-01-07 | Closing price | 323.6400146484375 |
| 2026-01-08 | Closing price | 314.44000244140625 |
| 2026-01-09 | Closing price | 321.5899963378906 |
| 2026-01-12 | Closing price | 324.1700134277344 |
| 2026-01-13 | Closing price | 327.2300109863281 |
| 2026-01-14 | Closing price | 318.8800048828125 |
| 2026-01-15 | Closing price | 319.94000244140625 |
| 2026-01-16 | Closing price | 325.1199951171875 |
| 2026-01-20 | Closing price | 312.3399963378906 |
| 2026-01-21 | Closing price | 318.5 |
| 2026-01-22 | Closing price | 295.0 |
| 2026-01-23 | Closing price | 293.8699951171875 |
| 2026-01-26 | Closing price | 295.05999755859375 |
| 2026-01-27 | Closing price | 297.4700012207031 |
| 2026-01-28 | Closing price | 292.4800109863281 |
| 2026-01-29 | Closing price | 298.8599853515625 |
| 2026-01-30 | Closing price | 306.7900085449219 |
| 2026-02-02 | Closing price | 308.7099914550781 |
| 2026-02-03 | Closing price | 309.92999267578125 |
| 2026-02-04 | Closing price | 308.3399963378906 |
| 2026-02-05 | Closing price | 306.3699951171875 |
| 2026-02-06 | Closing price | 321.0 |
| 2026-02-09 | Closing price | 316.739990234375 |
| 2026-02-10 | Closing price | 316.3299865722656 |
| 2026-02-11 | Closing price | 313.7300109863281 |
| 2026-02-12 | Closing price | 312.8900146484375 |
| 2026-02-13 | Closing price | 315.4100036621094 |
| 2026-02-17 | Closing price | 327.0799865722656 |
| 2026-02-18 | Closing price | 329.5799865722656 |
| 2026-02-19 | Closing price | 334.739990234375 |
| 2026-02-20 | Closing price | 343.2200012207031 |
| 2026-02-23 | Closing price | 338.989990234375 |
| 2026-02-24 | Closing price | 345.6400146484375 |
| 2026-02-25 | Closing price | 342.8900146484375 |
| 2026-02-26 | Closing price | 340.8399963378906 |
| 2026-02-27 | Closing price | 342.260009765625 |
| 2026-03-02 | Closing price | 345.739990234375 |
| 2026-03-03 | Closing price | 334.1400146484375 |
| 2026-03-04 | Closing price | 339.80999755859375 |
| 2026-03-05 | Closing price | 326.989990234375 |
| 2026-03-06 | Closing price | 323.1099853515625 |
| 2026-03-09 | Closing price | 321.92999267578125 |
| 2026-03-10 | Closing price | 326.5199890136719 |
| 2026-03-11 | Closing price | 325.1499938964844 |
| 2026-03-12 | Closing price | 306.70001220703125 |
| 2026-03-13 | Closing price | 299.69000244140625 |
| 2026-03-16 | Closing price | 304.0 |
| 2026-03-17 | Closing price | 302.0899963378906 |
| 2026-03-18 | Closing price | 300.9599914550781 |
| 2026-03-19 | Closing price | 291.6099853515625 |
| 2026-03-20 | Closing price | 286.7900085449219 |
| 2026-03-23 | Closing price | 291.5400085449219 |
| 2026-03-24 | Closing price | 290.6300048828125 |
| 2026-03-25 | Closing price | 296.55999755859375 |
| 2026-03-26 | Closing price | 285.239990234375 |
| 2026-03-27 | Closing price | 282.80999755859375 |
| 2026-03-30 | Closing price | 273.25 |
| 2026-03-31 | Closing price | 283.7699890136719 |
| 2026-04-01 | Closing price | 292.67999267578125 |
| 2026-04-02 | Closing price | 281.1600036621094 |
| 2026-04-06 | Closing price | 288.69000244140625 |
| 2026-04-07 | Closing price | 288.6000061035156 |
| 2026-04-08 | Closing price | 308.05999755859375 |
| 2026-04-09 | Closing price | 313.0199890136719 |
| 2026-04-10 | Closing price | 308.3500061035156 |
| 2026-04-13 | Closing price | 311.8999938964844 |
| 2026-04-14 | Closing price | 318.0 |
| 2026-04-15 | Closing price | 313.92999267578125 |
| 2026-04-16 | Closing price | 298.2900085449219 |
| 2026-04-17 | Closing price | 304.1300048828125 |
| 2026-04-20 | Closing price | 303.6000061035156 |
| 2026-04-21 | Closing price | 286.7300109863281 |
| 2026-04-22 | Closing price | 276.2900085449219 |
| 2026-04-23 | Closing price | 282.3399963378906 |
| 2026-04-24 | Closing price | 284.6000061035156 |
| 2026-04-27 | Closing price | 284.55999755859375 |
| 2026-04-28 | Closing price | 289.20001220703125 |
| 2026-04-29 | Closing price | 283.57000732421875 |
| 2026-04-30 | Closing price | 289.92999267578125 |
| 2026-05-01 | Closing price | 286.510009765625 |
| 2026-05-04 | Closing price | 280.5199890136719 |
| 2026-05-05 | Closing price | 286.67999267578125 |
| 2026-05-06 | Closing price | 305.8299865722656 |
| 2026-05-07 | Closing price | 302.6300048828125 |
| 2026-05-08 | Closing price | 297.1499938964844 |
| 2026-05-11 | Closing price | 300.7699890136719 |
| 2026-05-12 | Closing price | 297.45001220703125 |
| 2026-05-13 | Closing price | 294.7099914550781 |
| 2026-05-14 | Closing price | 291.5400085449219 |
| 2026-05-15 | Closing price | 281.5299987792969 |
| 2026-05-18 | Closing price | 285.989990234375 |
| 2026-05-19 | Closing price | 285.2799987792969 |
| 2026-05-20 | Closing price | 300.1700134277344 |
| 2026-05-21 | Closing price | 301.760009765625 |
| 2026-05-22 | Closing price | 302.8399963378906 |
| 2026-05-26 | Closing price | 314.489990234375 |
| 2026-05-27 | Closing price | 317.2099914550781 |
| 2026-05-28 | Closing price | 320.82000732421875 |
| 2026-05-29 | Closing price | 323.760009765625 |
| 2026-06-01 | Closing price | 324.6000061035156 |
| 2026-06-02 | Closing price | 317.7200012207031 |
| 2026-06-03 | Closing price | 314.6400146484375 |
| 2026-06-04 | Closing price | 327.6499938964844 |
| 2026-06-05 | Closing price | 328.0 |
| 2026-06-08 | Closing price | 322.0400085449219 |
| 2026-06-09 | Closing price | 330.44000244140625 |
| 2026-06-10 | Closing price | 318.7099914550781 |
| 2026-06-11 | Closing price | 332.760009765625 |
| 2026-06-12 | Closing price | 335.29998779296875 |
| 2026-06-15 | Closing price | 342.260009765625 |
| 2026-06-16 | Closing price | 351.7300109863281 |
| 2026-06-17 | Closing price | 357.0299987792969 |
| 2026-06-18 | Closing price | 357.6400146484375 |
| 2026-06-22 | Closing price | 355.1199951171875 |
| 2026-06-23 | Closing price | 356.4700012207031 |
| 2026-06-24 | Closing price | 365.8800048828125 |
| 2026-06-25 | Closing price | 371.3599853515625 |
| 2026-06-26 | Closing price | 369.0 |
| 2026-06-29 | Closing price | 373.7099914550781 |
| 2026-06-30 | Closing price | 373.7300109863281 |
| 2026-07-01 | Closing price | 374.94000244140625 |
| 2026-07-02 | Closing price | 377.5199890136719 |
| 2026-07-06 | Closing price | 378.67999267578125 |
| 2026-07-07 | Closing price | 366.9800109863281 |
| 2026-07-08 | Closing price | 356.0299987792969 |
| 2026-07-09 | Closing price | 359.0400085449219 |
| 2026-07-10 | Closing price | 359.2699890136719 |
| 2026-07-13 | Closing price | 353.4200134277344 |
| 2026-07-14 | Closing price | 353.7300109863281 |
| 2026-07-15 | Closing price | 360.3500061035156 |
| 2026-07-16 | Closing price | 345.7300109863281 |
| 2026-07-17 | Closing price | 348.8299865722656 |
| 2026-07-20 | Closing price | 341.29998779296875 |
| 2026-07-21 | Closing price | 340.70001220703125 |
| 2026-07-22 | Closing price | 341.19000244140625 |
| 2026-07-23 | Closing price | 349.0 |
| 2026-07-24 | Closing price | 353.7300109863281 |
| 2026-07-27 | Closing price | 361.6099853515625 |
| 2026-07-28 | Closing price | 363.5899963378906 |
| 2026-07-29 | Closing price | 350.6300048828125 |
| 2026-07-30 | Closing price | 355.0400085449219 |
| 2026-07-31 | Closing price | 360.07000732421875 |
| 2026-08-03 | Closing price | 368.92999267578125 |
| 2026-08-04 | Closing price | 377.2799987792969 |
| 2026-08-05 | Closing price | 381.2200012207031 |
| 2026-08-06 | Closing price | 374.54998779296875 |
| 2026-08-07 | Closing price | 370.0799865722656 |
| 2026-08-10 | Closing price | 366.70001220703125 |
| 2026-08-11 | Closing price | 368.05999755859375 |
| 2026-08-12 | Closing price | 365.3299865722656 |
| 2026-08-13 | Closing price | 360.6400146484375 |
| 2026-08-14 | Closing price | 368.3800048828125 |
| 2026-08-17 | Closing price | 369.42999267578125 |
| 2026-08-18 | Closing price | 375.0899963378906 |
| 2026-08-19 | Closing price | 356.2300109863281 |
| 2026-08-20 | Closing price | 344.6400146484375 |
| 2026-08-21 | Closing price | 348.3699951171875 |
| 2026-08-24 | Closing price | 341.8399963378906 |
| 2026-08-25 | Closing price | 349.5400085449219 |
| 2026-08-26 | Closing price | 354.3900146484375 |
| 2026-08-27 | Closing price | 342.7300109863281 |
| 2026-08-28 | Closing price | 342.5799865722656 |
| 2026-08-31 | Closing price | 335.7099914550781 |
| 2026-09-01 | Closing price | 331.0899963378906 |
| 2026-09-02 | Closing price | 329.5 |
| 2026-09-03 | Closing price | 333.4800109863281 |
| 2026-09-04 | Closing price | 337.1199951171875 |
| 2026-09-08 | Closing price | 334.9100036621094 |
| 2026-09-09 | Closing price | 325.4200134277344 |
| 2026-09-10 | Closing price | 324.1499938964844 |
| 2026-09-11 | Closing price | 323.6600036621094 |
| 2026-09-14 | Closing price | 317.55999755859375 |
| 2026-09-15 | Closing price | 307.04998779296875 |
| 2026-09-16 | Closing price | 312.8999938964844 |
| 2026-09-17 | Closing price | 313.4700012207031 |
| 2026-09-18 | Closing price | 314.2699890136719 |
| 2026-09-21 | Closing price | 319.010009765625 |
| 2026-09-22 | Closing price | 319.2200012207031 |
| 2026-09-23 | Closing price | 319.79998779296875 |
| 2026-09-24 | Closing price | 319.7799987792969 |
| 2026-09-25 | Closing price | 327.0899963378906 |
| 2026-09-28 | Closing price | 318.239990234375 |
| 2026-09-29 | Closing price | 317.8900146484375 |
| 2026-09-30 | Closing price | 312.2900085449219 |
| 2026-10-01 | Closing price | 312.3900146484375 |
| 2026-10-02 | Closing price | 309.55999755859375 |
| 2026-10-05 | Closing price | 306.3399963378906 |
| 2026-10-06 | Closing price | 309.3900146484375 |
| 2026-10-07 | Closing price | 303.6199951171875 |
| 2026-10-08 | Closing price | 305.6199951171875 |
| 2026-10-09 | Closing price | 308.20001220703125 |
| 2026-10-12 | Closing price | 308.6400146484375 |
| 2026-10-13 | Closing price | 307.6300048828125 |
| 2026-10-14 | Closing price | 307.0199890136719 |
| 2026-10-15 | Closing price | 312.0 |
| 2026-10-16 | Closing price | 313.8299865722656 |
| 2026-10-19 | Closing price | 311.2799987792969 |
| 2026-10-20 | Closing price | 299.8699951171875 |
| 2026-10-21 | Closing price | 295.8800048828125 |
| 2026-10-22 | Closing price | 293.5400085449219 |
| 2026-10-23 | Closing price | 285.6400146484375 |
| 2026-10-26 | Closing price | 288.42999267578125 |
| 2026-10-27 | Closing price | 297.6600036621094 |
| 2026-10-28 | Closing price | 301.1300048828125 |
| 2026-10-29 | Closing price | 313.04998779296875 |
| 2026-10-30 | Closing price | 301.79998779296875 |
| 2026-11-02 | Closing price | 315.7799987792969 |
| 2026-11-03 | Closing price | 320.6700134277344 |
| 2026-11-04 | Closing price | 329.45001220703125 |
| 2026-11-05 | Closing price | 314.7300109863281 |
| 2026-11-06 | Closing price | 323.239990234375 |
| 2026-11-09 | Closing price | 335.5400085449219 |
| 2026-11-10 | Closing price | 338.0899963378906 |
EV/EBITDA of 31.9 versus a three-year average of 20.3 – a 57% premium to its own history
The trailing-twelve-month EV/EBITDA multiple is 31.9. The three-year average is 20.3. The current valuation is 57% above its own history: the stock trades at a substantial premium to how the market valued it over the past three years.
The LTM P/E is 38.4. Return on equity is 52.1%, reflecting high business profitability, but even that does not justify such a premium to the historical multiple.
The premium means the market has already priced in strong growth in profit and cash flow. Any slowdown – like the current deceleration in revenue growth from 21.1% to 15.9% – could compress the multiple. For a new buyer there is almost no margin of safety.
The portal model implies +7% upside – fairly valued, but with no margin of safety
On the portal model, which compares EBITDA growth at a target multiple with market capitalisation, the upside to fair value is +7%. This is our own calculation, not a market consensus.
The model's fair value is close to the current price, consistent with a neutral view. However, the EV/EBITDA multiple of 31.9 versus the three-year average of 20.3 shows the market values the stock at a 57% premium. The model and the multiple diverge: the model accounts for profit growth, while the market has already paid for it.
For this stock the multiple is decisive: a 57% premium to its own history leaves no cushion if growth slows. The model's +7% upside is too small to offset the risk of multiple compression.
Valuation on the latest reported figures
| Metric | Value |
|---|---|
| Market cap | 349 bn USD |
| P/E (LTM) | 38.4 |
| EV/EBITDA (LTM) | 31.9 |
| P/B | 18.49 |
| Net debt / EBITDA (LTM) | 1.06 |
| Operating cash flow (LTM) | 9.45 bn |
| ROE | 52.1% |
| Dividend yield (12m) | 0.5% |
| EV/EBITDA, 3-year average | 20.3 |
Bottom line
The report's strength is orders: $19.0 billion, up 49%, with the backlog more than double quarterly revenue. But revenue added only 15.9% with deceleration from 21.1%, the EBITDA margin narrowed from 22.4% to 21.5%, and net profit rose 6.1% on one-off support. Free cash flow fell 14% to $2.0 billion. The key question for a holder is valuation: EV/EBITDA of 31.9 versus a three-year average of 20.3, a 57% premium that leaves no cushion. Our conclusion: rather unattractive – the multiple is 57% above its own history, and the portal model's upside is only +7%. Our view: the share is rather unattractive at the current price; upside on the portal model +7%.