As of 2024-12-15, the Intrinsic Value of New Fortress Energy Inc (NFE) is
19.43 USD. This NFE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.80 USD, the upside of New Fortress Energy Inc is
51.80%.
The range of the Intrinsic Value is 8.99 - 37.44 USD
19.43 USD
Intrinsic Value
NFE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.99 - 37.44 |
19.43 |
51.8% |
| DCF (Growth 10y) |
16.90 - 49.78 |
29.01 |
126.7% |
| DCF (EBITDA 5y) |
34.79 - 75.93 |
51.92 |
305.7% |
| DCF (EBITDA 10y) |
38.17 - 85.63 |
57.50 |
349.2% |
| Fair Value |
8.13 - 8.13 |
8.13 |
-36.51% |
| P/E |
7.28 - 17.26 |
11.18 |
-12.7% |
| EV/EBITDA |
(13.55) - 49.79 |
13.13 |
2.6% |
| EPV |
(43.94) - (49.44) |
(46.69) |
-464.8% |
| DDM - Stable |
3.11 - 8.00 |
5.55 |
-56.6% |
| DDM - Multi |
12.55 - 25.54 |
16.85 |
31.6% |
NFE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,218.18 |
| Beta |
1.25 |
| Outstanding shares (mil) |
251.42 |
| Enterprise Value (mil) |
11,144.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.38% |
| Cost of Debt |
5.37% |
| WACC |
7.47% |