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