FOR INFORMATION PURPOSES ONLY. All content contained on this site represents an independent point-of-view. A security's appearance on this site in text, visual, or audio (or any format) does not imply or infer a relationship with the security. No information herein should be taken as a recommendation to buy or sell securities. All information provided is an opinion of the firm and should not be construed or interpreted to be a recommendation or financial advice. ShadowHornet LLC is not a registered investment advisor and does not offer financial advisement.

GEV

GE Vernova

Comprehensive Equity Analysis Report

Fundamental Analysis

Income Statement:

Revenue and Profitability Trends

Total Revenue grew from $29.65M in 2021 to $34.94M in 2024, showing a 17.9% increase over the period.
Gross Profit increased significantly from $3.46M in 2021 to $6.08M in 2024, reflecting improved margins.
The Gross Profit Margin improved from 11.7% (2021) to 17.4% (2024), suggesting better cost efficiency.
Operating Income turned positive in 2023 and 2024 ($471K) after being negative in 2022 (-$923K) and 2021 (-$2.88M), indicating a financial turnaround.
Net Income also shifted from a loss of $2.73M in 2021 to a profit of $1.55M in 2024, marking a strong recovery.

Expense Analysis

Cost of Revenue remained high but grew at a slower rate than revenue, increasing from $26.19M in 2021 to $28.85M in 2024.
Operating Expenses decreased from $6.33M in 2021 to $5.61M in 2024, contributing to the profitability turnaround.

EBITDA and Cash Flow Strength

EBITDA improved from -$526K in 2021 to $1.64M in 2024, reflecting stronger earnings before interest, taxes, and depreciation.
Normalized EBITDA turned from -$595K in 2021 to $501K in 2024, signaling a stable financial structure.

EPS (Earnings Per Share) Trends

Basic EPS improved from -$10.06 in 2021 to $5.65 in 2024, reflecting significant earnings growth per share.
Diluted EPS followed a similar trend, reaching $5.58 in 2024 after negative values in prior years.

Key Takeaways

Strong Revenue Growth: The company saw a nearly 18% revenue growth over three years.
Margin Expansion: Gross profit margin increased from 11.7% to 17.4%, indicating better cost control.
Operational Turnaround: Operating income and net income transitioned from losses in 2021-2022 to consistent profits in 2023-2024.
Efficiency Gains: Lower operating expenses contributed to profitability.
Earnings Growth: EPS turned positive, reflecting improved shareholder value.

This financial performance suggests the company has successfully optimized operations and improved profitability, setting a solid foundation for future growth.

Balance Sheet:

Key Findings and Trends from the Balance Sheet Analysis (2022-2024)

1. Strong Growth in Total Assets

Total Assets increased from $44.47M in 2022 to $51.49M in 2024, a 15.8% increase over two years.
YoY Growth:
- 2023: +3.7% increase ($44.47M → $46.12M)
- 2024: +11.7% increase ($46.12M → $51.49M)

2. Rising Liabilities, but Controlled

Total Liabilities increased from $32.86M in 2022 to $40.89M in 2024, a 24.4% increase over two years.
YoY Growth:
- 2023: +14.6% ($32.86M → $37.74M)
- 2024: +8.8% ($37.74M → $40.89M)
Debt remained stable, with Total Debt decreasing slightly from $1.14M in 2022 to $1.04M in 2024.

3. Improving Equity and Shareholder Value

Total Equity declined in 2023 but rebounded in 2024:
- 2022: $11.61M
- 2023: $8.38M (-27.8%)
- 2024: $10.59M (+26.3%)
Common Stock Equity followed the same pattern, dropping in 2023 but recovering in 2024.

4. Working Capital Shifted from Negative to Positive

A major turnaround in Working Capital:
- 2022: -$141K (slightly negative)
- 2023: -$1.88M (dropped significantly)
- 2024: $2.47M (strong recovery to positive levels)
This suggests improved liquidity and short-term financial stability.

5. Net Tangible Assets and Tangible Book Value Showed Volatility

Net Tangible Assets fluctuated:
- 2022: $5.31M
- 2023: $1.94M (-63.5%)
- 2024: $4.47M (+130.7%)
Tangible Book Value mirrored this trend, indicating some asset revaluation or changes in non-tangible assets.

6. Capitalization and Invested Capital Trends

Total Capitalization dipped in 2023 but rebounded in 2024:
- 2022: $11.01M
- 2023: $7.71M (-30%)
- 2024: $9.80M (+27%)
Invested Capital followed a similar trajectory, showing a temporary decline in 2023 but rebounding in 2024.

Key Takeaways

Strong asset growth (+15.8% over two years) suggests expansion.
Liabilities increased, but at a manageable rate, ensuring financial stability.
Equity and shareholder value recovered in 2024 after a drop in 2023.
Working Capital turned positive, improving liquidity.
Debt remained stable, with no major financial risks from leverage.
Capitalization and Invested Capital rebounded, signaling renewed investment activity.

This indicates financial strengthening and improved liquidity, with 2023 appearing to be a transitional year before recovery in 2024.

Statement of Cash Flows: https://finance.yahoo.com/quote/[Security Symbol]/financials/

1. Significant Improvement in Operating Cash Flow

Operating Cash Flow improved from a loss of -$1.66M in 2020 to a positive $2.58M in 2024, signaling strong operational recovery.
YoY Growth Trends:
- 2021: +1356% increase (-$1.66M → -$114K) – Significant recovery from deep negative cash flow.
- 2022: -54% drop (-$114K → $1.19M) – Strong turnaround into positive territory.
- 2023 & 2024: Stable at $2.58M, showing consistency in positive cash generation.

2. Controlled Investing Activities

Investing Cash Flow fluctuated but became less negative over time:
- 2020: -$1.14M
- 2021: -$322K
- 2022: -$734K (a temporary increase in investments)
- 2023 & 2024: Only -$37K, indicating reduced capital expenditures or fewer investments.

3. Positive Financing Cash Flow in 2024

Financing Cash Flow showed large fluctuations:
- 2020: +$2M (strong financing inflows)
- 2021: +$811K
- 2022: -$408K (outflows suggest debt repayments or fewer financing activities)
- 2023 & 2024: +$3.65M, indicating new funding, equity issuance, or debt financing.

4. End Cash Position Strengthened Significantly

Cash Reserves grew more than 4x from $1.55M in 2022 to $8.21M in 2024.
YoY Growth Trends:
- 2021 → 2022: -25% decline ($2.07M → $1.55M).
- 2022 → 2023: +429% surge ($1.55M → $8.21M).

5. Strong Free Cash Flow (FCF) Recovery

Free Cash Flow improved from -$2.24M in 2020 to $1.7M in 2024, showing a major cash generation turnaround.
YoY Growth Trends:
- 2021: +257% increase (-$2.24M → -$627K).
- 2022: +$442K, first positive FCF.
- 2023 & 2024: Sustained at $1.7M, indicating strong cash efficiency.

6. Capital Expenditures Remained Stable

CapEx fluctuated but remained under $1M per year:
- 2020: -$577K
- 2021: -$513K
- 2022: -$744K
- 2023 & 2024: -$883K (moderate increase in spending, potentially for growth initiatives).

Key Takeaways

Sustained Positive Operating Cash Flow: $2.58M in 2023 & 2024 indicates healthy core operations.
Significant Cash Reserves Growth: End cash position increased by 429% YoY in 2023, improving liquidity.
Strong Free Cash Flow Turnaround: From - $2.24M in 2020 to +$1.7M in 2024 suggests cash efficiency and profitability.
Financing Activities Boosted Cash: $3.65M financing inflow in 2023-2024, potentially through debt or equity.
Stable Capital Expenditures: CapEx remains under $1M per year, balancing growth and financial control.

This financial trend signals a major turnaround in liquidity, cash flow efficiency, and financial stability, positioning the company for future growth.

Notes on Consolidated Financial Statements: [future addition]

Fundamental Analysis Summary:

Financial Health, Trends, and Outlook for the Security

Overall Financial Health:

The company has undergone a significant financial turnaround, demonstrating improved profitability, stronger cash flow, and a healthier balance sheet. It has shifted from net losses and liquidity challenges in prior years to consistent profitability and positive cash flow generation. The firm's ability to sustain growth while reducing financial risks makes it a stronger and more resilient company.

Key Trends and Findings:

1. Revenue Growth & Profitability Improvement (Income Statement)

Total Revenue grew by 17.9% over three years, reaching $34.94M in 2024.
Gross Profit Margin improved from 11.7% (2021) to 17.4% (2024), indicating better cost efficiency.
Operating Income turned positive ($471K in 2024 vs. -$2.88M in 2021), signaling operational efficiency.
Net Income rose to $1.55M in 2024 from losses in prior years, enhancing shareholder value.
Earnings Per Share (EPS) jumped from -$10.06 in 2021 to $5.65 in 2024, reflecting solid earnings growth.

2. Strengthened Balance Sheet & Improved Liquidity

Total Assets grew to $51.49M (+15.8%) over two years.
Equity recovered to $10.59M (+26.3% YoY in 2024) after a temporary decline in 2023.
Working Capital turned positive ($2.47M in 2024), improving short-term liquidity and financial flexibility.
Total Debt remained controlled (~$1.04M in 2024), avoiding over-leverage.
Capitalization & invested capital rebounded in 2024, indicating renewed investment activity.

3. Cash Flow Strength & Free Cash Flow Turnaround

Operating Cash Flow turned consistently positive ($2.58M in 2023 & 2024) after losses in 2021.
Free Cash Flow (FCF) rebounded from -$2.24M in 2020 to +$1.7M in 2024, supporting financial sustainability.
End Cash Position surged 429% YoY (2023), reaching $8.21M, ensuring financial liquidity.
CapEx remained under $1M per year, balancing growth with financial control.

Outlook & Investment Implications

Positive Indicators for Growth & Stability:

Sustained revenue growth & profitability.
Improved cash flow efficiency & strong liquidity position.
Balanced capital spending with positive working capital.
Controlled debt levels with a strong balance sheet.

Potential Risks to Watch:

Market conditions impacting future revenue growth.
Ability to maintain profitability without external financing.
Sustaining operating efficiencies in a competitive market.

Conclusion: The company is now in a stronger financial position than in prior years, with improving profitability, better liquidity, and controlled financial risks. If it continues to sustain earnings growth and efficient capital management, it presents an attractive opportunity for investment.

Technical Analysis:

Price Projection Date:

3/31/2025

Price Projection:

Based on the past six months of price data and using a geometric Brownian motion model, the projected price for this security on March 31, 2025, is approximately $466.52.

This projection assumes that historical return patterns continue and does not account for external factors such as market shifts, earnings surprises, or macroeconomic changes. Let me know if you’d like additional modeling adjustments or scenario analyses.

Price Return Projection:

$466.52 is a 25.4% upside to the 2/11/25 price

Monte Carlo Simulation (10,000 runs):

After running 10,000 Monte Carlo simulations, the projected price for this security on March 31, 2025, is:

Expected Price: $465.02
High Price (97.5% confidence level): $668.19
Low Price (2.5% confidence level): $311.71

Support and Resistance:

Pivot Point: $375.12

Support Levels:

S1: $367.15
S2: $361.41
S3: $353.44

Resistance Levels:

R1: $380.86
R2: $388.83
R3: $394.57

Fibonacci Analysis:

The Fibonacci retracement levels for this stock are:

0.0% (High): $447.50
23.6%: $382.73
38.2%: $342.67
50.0%: $310.29
61.8%: $277.90

These levels act as potential support and resistance zones, helping identify where the stock might retrace before continuing its trend. The accompanying chart visualizes these key levels.

Listen to our expert analysts take the bull case or the bear case for this security, as they aim to tear each other's argument apart with timely, cutting edge financial and strategic insights. Warning: They don't play nice in the Hornet's Nest!

Bull and Bear Case Debates

00:00 / 05:12

00:00 / 04:39

Fair Value Estimate (DCF)

DCF Valuation Forecast

Year	Projected FCF (Million $)	Discount Factor	Discounted FCF (Million $)
2025	3.3339742973491284	0.9090909090909091	3.030885724862844
2026	6.538461538461537	0.8264462809917354	5.403687221869038
2027	12.822978066727414	0.7513148009015777	9.634093213168605
2028	25.147928994082832	0.6830134553650706	17.17637387752396
2029	49.31914641049005	0.620921323059155	30.623309641349657

The DCF-based intrinsic value per share is approximately $275.55.

Assumptions:
- Free Cash Flow (FCF) was projected using historical growth trends.
- A discount rate (WACC) of 10% was used to reflect the company's cost of capital.
- A terminal growth rate of 3% was assumed for long-term sustainability.
- The final valuation of $275.55 per share represents the fair value based on these cash flow expectations.

Gordon Growth Model (Dividend Discount Model) Valuation ($34.67 per share)

Assumptions:
- A $2.00 dividend per share was assumed for 2024.
- A dividend growth rate of 4% was applied, which is typical for large, stable companies.
- A required return of 10% (same as WACC) was used to reflect investor expectations.
- Formula: P=D1r−gP = \frac{D_1}{r - g}P=r−gD1 → P=2.00×1.040.10−0.04=34.67P = \frac{2.00 \times 1.04}{0.10 - 0.04} = 34.67P=0.10−0.042.00×1.04=34.67
- This model results in a lower valuation because GEV's cash flow reinvestment is expected to outpace dividend payments, making DCF a better method for growth companies.

Fair Value Estimate (Comparable Market)

Comparable Market Valuation (P/E-Based) ($124.30 per share)

Assumptions:
- GEV's 2024 EPS was $5.65.
- The industry-average P/E ratio of 22 (based on typical industrial/energy sector companies) was applied.
- Formula: P=EPS×P/EP = EPS \times P/EP=EPS×P/E → P=5.65×22=124.30P = 5.65 \times 22 = 124.30P=5.65×22=124.30
- This valuation reflects market sentiment and how investors currently price companies in this sector, making it useful for relative valuation.

Summary of Approaches

Valuation Method	Justification	Estimated Share Price
Discounted Cash Flow (DCF)	Best for companies with strong free cash flow and reinvestment strategy.	$275.55
Gordon Growth Model (DDM)	Best for mature, dividend-paying companies with predictable growth.	$34.67
Comparable Market Valuation (P/E-Based)	Reflects investor sentiment and market conditions.	$124.30

Conclusion:

DCF suggests a higher intrinsic value ($275.55) because GEV is reinvesting earnings and growing free cash flow.
P/E-based valuation ($124.30) aligns with how similar firms are valued, making it a market-relevant benchmark.
DDM valuation ($34.67) is lower because it assumes value is derived only from dividends, which may not capture the firm's full potential if it prioritizes reinvestment.

8-K and Annual Report Analysis

Structured Summary of Key Risks from Reconciliation of 10-K and 8-K Reports

Financial Performance & Key Metrics

Revenue & Orders:
- The 8-K reports $34.9B in revenue for 2024, reflecting a 5% growth (7% organically).
- The 10-K confirms the same revenue numbers.
- No discrepancy found in reported revenue or orders.
Net Income & Margins:
- The 8-K reports a net income of $1.6B (4.5% margin), up from a loss of $474M in 2023.
- The 10-K also reflects the same numbers.
- Consistent figures across both filings.
Cash Flow:
- 8-K: $2.6B in cash from operations, up by $1.4B YoY.
- 10-K confirms this, detailing the factors contributing to cash flow improvements.
- No inconsistency.

2. Segment-Level Performance

Power Segment:
- Both filings highlight strong +28% organic order growth, driven by gas power demand.
- 10-K provides additional details about the long-term gas turbine backlog and strategic projects like the Net Zero Teesside Power project in the UK.
- No discrepancies; 10-K offers deeper insights.
Wind Segment:
- 8-K reports a decline in orders (-38%), citing lower Onshore Wind demand.
- 10-K elaborates on restructuring efforts to reduce product variants and costs.
- 10-K provides more context, but numbers align.
Electrification Segment:
- Orders grew 19% organically (as per 8-K).
- 10-K provides additional breakdowns, explaining backlog expansion with HVDC projects in Germany and Korea.
- No discrepancies.

3. Guidance for 2025

8-K reaffirms guidance for $36B-$37B revenue and $2.0-$2.5B free cash flow.
10-K expands on segment-specific expectations, including:
- Power: Mid-single-digit organic revenue growth.
- Wind: Mid-single-digit revenue decline.
- Electrification: Mid-to-high teens revenue growth.
No inconsistency; 10-K offers more depth.

4. Other Key Disclosures

Stock Buybacks & Dividends:
- 8-K highlights an $0.25 per share dividend and an initial $6B share repurchase authorization.
- 10-K expands on share repurchase timing and rationale.
- No contradiction.
Litigation & Risks:
- 10-K discloses potential risks in wind turbine manufacturing (e.g., Vineyard Wind blade issue).
- 8-K does not mention this, indicating a possible omission in the shorter filing.
- Potential gap in disclosure.
Regulatory & Market Risks:
- 10-K includes a detailed risk section (supply chain disruptions, government policy changes, economic downturns).
- 8-K lacks these details.
- Expected difference, as 10-K covers a broader scope.

Key Takeaways

Financial figures are consistent across both reports. Guidance aligns between 8-K and 10-K. No major discrepancies in segment performance or strategic outlook. 10-K provides deeper risk disclosures (e.g., Wind turbine issues), which the 8-K does not explicitly mention—potentially a transparency concern.

8-K Analysis

Analysis of GEV 8-K Filing

analysis of the GE Vernova 8-K filing based on risks, weaknesses, opportunities, key trends, and threats:

Risks:

Cash Flow Decline:
- Operating cash flow dropped by $1.0 billion in Q4 2024 and free cash flow decreased by $1.1 billion due to lower down payments from customer orders. This could signal liquidity constraints if the trend continues.
Wind Segment Weakness:
- Orders in Wind declined by 38% organically due to lower Onshore Wind equipment demand.
- Offshore Wind segment revenue struggles contributed to a (1)% revenue decline.
Potential Margin Pressures:
- Though overall margins expanded, cost inflation and pricing pressures in Wind could persist.
- Wind segment EBITDA losses remain substantial, projected at $200-$400M in 2025.
Dependence on Government Policies & Incentives:
- Many of GE Vernova’s projects, especially in renewables, rely on government subsidies, tax credits, and energy transition policies. Changes in regulations could impact long-term profitability.
Debt and Capital Expenditure Needs:
- The company invested $0.3 billion in CapEx and $0.3 billion in R&D in Q4 2024, which requires strong cash flow to sustain.

Weaknesses:

Underperformance in Wind Business:
- The company struggled with declining orders and revenue softness in Wind, which remains a weak point.
- Offshore Wind revenues underperformed expectations.
Declining Free Cash Flow in Q4:
- A sharp decline in free cash flow ($1.1 billion drop) in Q4 raises concerns about near-term liquidity.
Execution Risks for New Projects:
- The company secured a contract for the Net Zero Teesside Power Project, a gas-fired plant with carbon capture. However, such projects are complex and prone to delays and cost overruns.

Opportunities:

Strong Growth in Power & Electrification:
- Power orders surged by 28%, driven by Gas Power demand and double-digit services growth.
- Electrification orders rose 19%, led by grid equipment and services demand.
Large Equipment Backlog & Expansion:
- The company secured high-value contracts like two HVDC orders in Germany and Korea, boosting backlog and long-term revenue potential.
Dividend & Share Buyback Program:
- $6 billion share repurchase program indicates management confidence.
- Quarterly dividend of $0.25 per share could attract long-term investors.
Rising Demand for Grid & Decarbonization Projects:
- The global shift toward electrification and decarbonization favors Grid Solutions and Power segments.

Key Trends:

Record Orders & Revenue Growth:
- Orders grew +7% organically to $44.1 billion in 2024.
- Revenue increased +5% overall, with +7% organic growth.
Profitability & Margin Expansion:
- Adjusted EBITDA margin expanded to 5.8% for 2024, up 340 bps.
- Power segment EBITDA margin grew 260 bps due to higher demand.
Stronger Balance Sheet:
- $8.2 billion cash balance vs. $4.2 billion at spin-off (April 2024).
- Positive cash flow allows for investments in growth and shareholder returns.
Industry Shift Towards Electrification & Grid Investments:
- Grid infrastructure modernization and HVDC investments in Europe/Asia reflect increased electrification spending.

Threats:

Wind Market Volatility:
- Order weakness in Onshore and Offshore Wind raises concerns about long-term market demand.
- Competition and pricing pressures could erode margins further.
Macroeconomic Risks:
- Interest rate changes, energy price fluctuations, and geopolitical tensions could impact investments in power infrastructure.
Regulatory & Policy Risks:
- Future carbon capture projects (Net Zero Teesside Power) depend on government incentives.
- Changes in tax credits (like the U.S. Inflation Reduction Act) could affect renewables profitability.
Supply Chain & Cost Pressures:
- Inflationary pressures and supply chain disruptions could lead to higher equipment costs.
- Ongoing logistics constraints might impact profitability, especially in Electrification and Power.

Conclusion:

GE Vernova showed strong revenue growth and profitability expansion in 2024, supported by high demand for Power & Electrification equipment and services. However, cash flow volatility, Wind segment struggles, and policy risks pose challenges. The $6B share buyback and dividend payments indicate confidence, but execution risks in large-scale projects remain. Future performance depends on balancing growth investments, margin expansion, and mitigating risks in Wind and macroeconomic conditions.

Annual Report (10-K) Analysis

FY24 Annual Report Analysis

Risks & Weaknesses

Supply Chain Challenges – GE Vernova faces risks from global supply chain disruptions, including high costs or unavailability of raw materials and critical components like semiconductor chips, rare earth metals, and specific turbine parts.
Fixed-Price Contracts – Many projects are long-term and operate under fixed-price agreements, exposing the company to risks if material or labor costs increase unexpectedly.
Competitive Pressure – The company competes with major players like Siemens Energy, Mitsubishi Power, Schneider Electric, ABB, and Vestas, all of which have strong global footprints.
Wind Business Execution Risks – The Offshore Wind segment faces significant execution and cost challenges, including quality control issues, as seen in the Vineyard Wind blade failure event in 2024.
Regulatory & Policy Uncertainty – Changes in government incentives and policies—such as the Inflation Reduction Act (IRA) in the U.S.—could positively or negatively impact demand for GE Vernova’s renewable energy solutions.
Cybersecurity Risks – As an energy infrastructure player, GE Vernova faces risks from cyberattacks targeting power grids, turbines, and customer software solutions.
Labor & Workforce Management – With a global workforce of 75,000 employees, GE Vernova must manage union negotiations, workforce training, and safety compliance, especially in key markets like the U.S., Europe, and China.

Opportunities

Energy Transition Growth – Governments worldwide are pushing for decarbonization, increasing demand for wind power, electrification technologies, and grid modernization.
Strong Installed Base – GE Vernova’s existing installed base generates 25% of the world's electricity, providing ongoing service, upgrade, and maintenance revenue.
IRA Incentives in the U.S. – The Inflation Reduction Act (IRA) provides tax incentives that improve project economics for renewable energy, benefiting Onshore Wind and Grid Solutions.
Nuclear Power Expansion – The company is investing in small modular nuclear reactors (SMRs), which have significant long-term potential.
Carbon Capture & Hydrogen Technologies – GE Vernova is leading projects integrating carbon capture in gas-fired plants and hydrogen-ready turbines, positioning itself for the future of low-carbon power generation.

Key Trends

Electrification & Grid Modernization – Investments in high-voltage transmission, storage solutions, and electrification software are expected to rise as grids need to handle more renewable energy.
Shift in Onshore Wind Strategy – The company is focusing on fewer but more reliable workhorse products, reducing SKUs to improve efficiency and profitability.
Increased Offshore Wind Scrutiny – Offshore wind remains costly and logistically challenging, but continued investment is necessary due to regulatory mandates and corporate demand for clean power.
Lean Operating Model – GE Vernova is aggressively cutting costs and optimizing supply chains to improve margins, which is necessary in a highly competitive energy sector.
Rising Energy Security Concerns – Governments are prioritizing grid stability and domestic energy production, which could benefit GE Vernova’s Electrification business.

Threats

Global Economic Uncertainty – Recession risks, high-interest rates, and inflation could delay energy transition projects.
Geopolitical Tensions – Sanctions, tariffs, and conflicts affecting key raw materials (e.g., rare earth metals from China) could disrupt supply chains.
Technological Disruptions – Competitors are investing in alternative energy storage solutions, more efficient wind turbines, and next-gen nuclear reactors, which could outpace GE Vernova’s current offerings.
ESG & Compliance Risks – Failure to meet sustainability commitments or falling short on emissions targets could impact investor sentiment and regulatory standing.

Conclusion

GE Vernova is well-positioned as a leader in the energy transition but faces execution risks, regulatory challenges, and strong competition. Its ability to navigate cost structures, supply chain risks, and product reliability issues will determine its financial success in the coming years.