LNG
Cheniere Energy Inc
Price:  
239.62 
USD
Volume:  
1,048,862.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNG Intrinsic Value

29.70 %
Upside

What is the intrinsic value of LNG?

As of 2025-07-05, the Intrinsic Value of Cheniere Energy Inc (LNG) is 310.83 USD. This LNG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 239.62 USD, the upside of Cheniere Energy Inc is 29.70%.

The range of the Intrinsic Value is 247.94 - 406.34 USD

Is LNG undervalued or overvalued?

Based on its market price of 239.62 USD and our intrinsic valuation, Cheniere Energy Inc (LNG) is undervalued by 29.70%.

239.62 USD
Stock Price
310.83 USD
Intrinsic Value
Intrinsic Value Details

LNG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 247.94 - 406.34 310.83 29.7%
DCF (Growth 10y) 281.18 - 441.51 345.16 44.0%
DCF (EBITDA 5y) 279.21 - 338.11 313.59 30.9%
DCF (EBITDA 10y) 307.89 - 387.56 350.36 46.2%
Fair Value 69.95 - 69.95 69.95 -70.81%
P/E 246.80 - 405.31 303.21 26.5%
EV/EBITDA 212.84 - 305.31 267.14 11.5%
EPV 405.67 - 545.46 475.56 98.5%
DDM - Stable 98.77 - 188.94 143.86 -40.0%
DDM - Multi 173.60 - 262.90 209.45 -12.6%

LNG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 53,145.32
Beta 0.82
Outstanding shares (mil) 221.79
Enterprise Value (mil) 73,247.32
Market risk premium 4.60%
Cost of Equity 8.79%
Cost of Debt 4.47%
WACC 7.25%