As of 2024-12-11, the Intrinsic Value of Cheniere Energy Inc (LNG) is
681.21 USD. This LNG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 212.83 USD, the upside of Cheniere Energy Inc is
220.10%.
The range of the Intrinsic Value is 558.69 - 866.91 USD
681.21 USD
Intrinsic Value
LNG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
558.69 - 866.91 |
681.21 |
220.1% |
| DCF (Growth 10y) |
665.24 - 998.57 |
798.28 |
275.1% |
| DCF (EBITDA 5y) |
536.25 - 665.85 |
594.85 |
179.5% |
| DCF (EBITDA 10y) |
645.25 - 813.49 |
721.17 |
238.8% |
| Fair Value |
81.38 - 81.38 |
81.38 |
-61.76% |
| P/E |
306.98 - 745.22 |
520.17 |
144.4% |
| EV/EBITDA |
214.07 - 537.53 |
370.61 |
74.1% |
| EPV |
229.26 - 315.74 |
272.50 |
28.0% |
| DDM - Stable |
118.66 - 228.63 |
173.64 |
-18.4% |
| DDM - Multi |
381.60 - 578.71 |
460.41 |
116.3% |
LNG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
47,752.67 |
| Beta |
0.06 |
| Outstanding shares (mil) |
224.37 |
| Enterprise Value (mil) |
68,830.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.50% |
| Cost of Debt |
4.47% |
| WACC |
6.89% |