As of 2025-06-17, the Intrinsic Value of NextDecade Corp (NEXT) is -3.43 USD. This NEXT valuation is based on the model Peter Lynch Fair Value. With the current market price of 8.30 USD, the upside of NextDecade Corp is -141.31%.
Based on its market price of 8.30 USD and our intrinsic valuation, NextDecade Corp (NEXT) is overvalued by 141.31%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
| Range | Selected | Upside | |
| a | |||
| Fair Value | -3.43 - -3.43 | -3.43 | -141.31% |
| P/E | (3.50) - (4.81) | (4.20) | -150.6% |
| DDM - Stable | (4.33) - (38.82) | (21.58) | -359.9% |
| DDM - Multi | (0.32) - (2.48) | (0.59) | -107.1% |
| Market Cap (mil) | 2,165.22 |
| Beta | 1.84 |
| Outstanding shares (mil) | 260.87 |
| Enterprise Value (mil) | 6,583.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.34% |
| Cost of Debt | 5.00% |
| WACC | 6.05% |