Sell. The market prices in flawless execution and aggressive margin expansion to 16%, resulting in a significant premium over our $715.05 fair value.
Bull: Accelerated grid infrastructure spending and an offshore wind turnaround drive faster top-line growth (15%+) while margins rapidly expand to peer levels (15%+ operating), unlocking massive free cash flow.
Wind Segment Collapse: Continued structural losses in the Wind segment overwhelm Power profitability, preventing group-level margin expansion past mid-single digits.
Initiate Sell. The risk/reward is heavily skewed negative given current valuation multiples.
Position sizing playbook →| Market cap | $279.5B | |
|---|---|---|
| Revenue (ttm) | 39.4B | |
| Net income (ttm) | 9.4B | |
| EPS (ttm) | $34.2 | |
| Shares out | 268.7M | |
| P/E (trailing) | 30.4x | |
| P/E (forward) | 42.5x | |
| Dividend | $2.00 (0.19%) | |
| Volume | 1,828,695 | |
| Beta | 1.31 | |
| Price target | $1068 | +2.7% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | P5 | Trend |
|---|---|---|---|---|---|---|
| Period | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | — | $29.65B | $33.24B | $34.94B | $38.07B | +6.4% |
| Gross profit | — | $3.46B | $4.82B | $6.09B | $7.54B | +21.5% |
| Operating income | — | $-2.88B | $-923.0M | $471.0M | $1.39B | — |
| Net income | — | $-2.74B | $-438.0M | $1.55B | $4.88B | — |
| EPS (diluted) | $-2.33 | $-10.06 | $-1.60 | $5.58 | $17.69 | — |
| EBITDA | — | $-526.0M | $932.0M | $1.64B | $2.24B | — |
| R&D | — | $979.0M | $896.0M | $982.0M | $1.20B | +5.2% |
| SG&A | — | $5.36B | $4.85B | $4.63B | $4.95B | -2.0% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Multi stage moat fade | $961 | 35% |
| Forward earnings | $803 | 25% |
| Peg adjusted peer | $576 | 10% |
| Discounted earnings | $295 | 10% |
| Owner earnings | $581 | 15% |
| FCFF DCF | $73.10 | 5% |
| Reverse DCF | $0.00 | 0% |
Recent company headlines from major financial publishers.
Accelerated grid infrastructure spending and an offshore wind turnaround drive faster top-line growth (15%+) while margins rapidly expand to peer levels (15%+ operating), unlocking massive free cash flow.
Conservative synthesis anchoring on forward moat-fade and forward earnings. Models cap operating margin expansion at 10%, reflecting structural execution risks in the turnaround and acting as a strict analytical anchor.
Continued losses in the Wind segment and persistent supply chain issues stall margin expansion, leaving the company stuck with low single-digit operating margins and stagnant growth as legacy contracts drag.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Multi stage moat fade | 35% | $961 | -7.6% | |
| Forward earnings | 25% | $803 | -22.8% | |
| Peg adjusted peer | 10% | $576 | -44.6% | |
| Discounted earnings | 10% | $295 | -71.6% | |
| Owner earnings | 15% | $581 | -44.1% | |
| FCFF DCF | 5% | $73.1 | -93.0% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Composite FV (weighted) | 100% | $715 | -31.3% |
| Ke ↓ / g → | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 8.5% | $826 | $895 | $977 | $1075 | $1196 |
| 9.5% | $715 | $766 | $826 | $895 | $977 |
| 10.5% | $631 | $670 | $715 | $766 | $826 |
| 11.5% | $564 | $595 | $631 | $670 | $715 |
| 12.5% | $510 | $536 | $564 | $595 | $631 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 5.0 | |
| Management | 11% | 6.1 | |
| Balance Sheet | 11% | 5.0 | |
| Profitability | 11% | 7.5 | |
| Revenue Growth | 11% | 7.5 | |
| Risk Assessment | 11% | 6.0 | |
| Competitive Moat | 11% | 6.5 | |
| Earnings Quality | 11% | 7.5 | |
| Capital Efficiency | 11% | 4.0 |
Upcoming earnings date and setup when available.