Projected Income Statement: GE HealthCare Technologies Inc.

Forecast Balance Sheet: GE HealthCare Technologies Inc.

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 6,804 6,938 6,062 5,491 5,738 3,507 1,422
Change - 1.97% -12.63% -9.42% 4.5% -38.88% -59.45%
Announcement Date 1/30/23 2/6/24 2/13/25 2/4/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: GE HealthCare Technologies Inc.

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 310 387 401 482 548.2 563 586.3
Change - 24.84% 3.62% 20.2% 13.73% 2.69% 4.15%
Free Cash Flow (FCF) 1 - 1,714 1,554 1,505 1,445 1,968 2,187
Change - - -9.33% -3.15% -4.01% 36.24% 11.12%
Announcement Date 1/30/23 2/6/24 2/13/25 2/4/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: GE HealthCare Technologies Inc.

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) 17.2% 18.24% 19.27% 18.1% 17.93% 18.47% 19.15%
EBIT Margin (%) 14.51% 15.12% 16.32% 15.3% 15.3% 15.9% 16.46%
EBT Margin (%) 13.7% 12.08% 13.12% 13.42% 12.47% 13.55% 14.42%
Net margin (%) 10.45% 8.02% 10.13% 10.1% 9.5% 10.16% 10.72%
FCF margin (%) - 8.77% 7.9% 7.3% 6.63% 8.64% 9.18%
FCF / Net Income (%) - 109.31% 77.97% 72.22% 69.84% 85.05% 85.66%

Profitability

       
ROA - - 6.29% 5.95% 4.95% 4.65% 5%
ROE - 19.02% 25.59% 22.14% 19.79% 19.46% 18.62%

Financial Health

       
Leverage (Debt/EBITDA) 2.16x 1.95x 1.6x 1.47x 1.47x 0.83x 0.31x
Debt / Free cash flow - 4.05x 3.9x 3.65x 3.97x 1.78x 0.65x

Capital Intensity

       
CAPEX / Current Assets (%) 1.69% 1.98% 2.04% 2.34% 2.52% 2.47% 2.46%
CAPEX / EBITDA (%) 9.83% 10.85% 10.58% 12.91% 14.04% 13.38% 12.85%
CAPEX / FCF (%) - 22.58% 25.8% 32.03% 37.95% 28.6% 26.81%

Items per share

       
Cash flow per share 1 - 4.587 4.346 4.338 4.486 5.976 7.215
Change - - -5.25% -0.18% 3.4% 33.22% 20.73%
Dividend per Share 1 - 0.12 0.125 0.14 0.1458 0.1855 0.2249
Change - - 4.17% 12% 4.17% 27.21% 21.22%
Book Value Per Share 1 - 15.67 18.47 22.62 27.11 32 37.51
Change - - 17.91% 22.46% 19.84% 18.05% 17.21%
EPS 1 4.18 3.04 4.34 4.55 4.448 4.981 5.579
Change - -27.27% 42.76% 4.84% -2.25% 11.99% 12.01%
Nbr of stocks (in thousands) 454,710 455,243 456,873 455,522 454,892 454,892 454,892
Announcement Date 1/30/23 2/6/24 2/13/25 2/4/26 - - -
1USD
Estimates
2026 *2027 *
P/E 14.2x 12.7x
PBR 2.33x 1.97x
EV / Sales 1.58x 1.41x
Yield 0.23% 0.29%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
19
Last Close Price
63.07USD
Average target price
79.33USD
Spread / Average Target
+25.79%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. GEHC Stock
  4. Financials GE HealthCare Technologies Inc.