As of 2025-06-16, the Intrinsic Value of Excelerate Energy Inc (EE) is 49.23 USD. This EE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.80 USD, the upside of Excelerate Energy Inc is 59.80%.
The range of the Intrinsic Value is 40.67 - 62.79 USD
Based on its market price of 30.80 USD and our intrinsic valuation, Excelerate Energy Inc (EE) is undervalued by 59.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.67 - 62.79 | 49.23 | 59.8% |
| DCF (Growth 10y) | 46.94 - 70.65 | 56.16 | 82.3% |
| DCF (EBITDA 5y) | 37.36 - 41.44 | 38.51 | 25.0% |
| DCF (EBITDA 10y) | 43.00 - 49.53 | 45.41 | 47.4% |
| Fair Value | 1.66 - 1.66 | 1.66 | -94.60% |
| P/E | 6.68 - 35.28 | 19.21 | -37.6% |
| EV/EBITDA | 20.71 - 32.14 | 26.12 | -15.2% |
| EPV | 34.58 - 44.82 | 39.70 | 28.9% |
| DDM - Stable | 3.20 - 6.37 | 4.79 | -84.5% |
| DDM - Multi | 23.59 - 36.95 | 28.83 | -6.4% |
| Market Cap (mil) | 3,511.82 |
| Beta | 0.90 |
| Outstanding shares (mil) | 114.02 |
| Enterprise Value (mil) | 3,569.63 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.49% |
| Cost of Debt | 6.26% |
| WACC | 6.18% |