LNG
Cheniere Energy Inc
Price:  
153.27 
USD
Volume:  
2,995,675.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNG Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Cheniere Energy Inc (LNG) is 983.31 USD. This LNG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 153.27 USD, the upside of Cheniere Energy Inc is %.

The range of the Intrinsic Value is 818.43 - 1,230.86 USD

153.27 USD
Stock Price
983.31 USD
Intrinsic Value
Intrinsic Value Details

LNG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 818.43 - 1,230.86 983.31 541.6%
DCF (Growth 10y) 1,000.99 - 1,468.29 1,188.54 675.5%
DCF (EBITDA 5y) 700.20 - 882.13 809.59 428.2%
DCF (EBITDA 10y) 891.28 - 1,126.48 1,022.52 567.1%
Fair Value 210.51 - 210.51 210.51 37.35%
P/E 634.74 - 716.50 702.25 358.2%
EV/EBITDA 464.67 - 631.15 557.24 263.6%
EPV 239.45 - 319.95 279.70 82.5%
DDM - Stable 296.97 - 572.80 434.88 183.7%
DDM - Multi 456.57 - 708.39 557.09 263.5%

LNG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 35,970.94
Beta 0.70
Outstanding shares (mil) 234.69
Enterprise Value (mil) 56,103.94
Market risk premium 4.60%
Cost of Equity 8.77%
Cost of Debt 4.31%
WACC 6.60%