NFG
National Fuel Gas Co
Price:  
56.42 
USD
Volume:  
624,968.00
United States | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NFG Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of National Fuel Gas Co (NFG) is 94.54 USD. This NFG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.42 USD, the upside of National Fuel Gas Co is %.

The range of the Intrinsic Value is 75.15 - 123.76 USD

56.42 USD
Stock Price
94.54 USD
Intrinsic Value
Intrinsic Value Details

NFG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 75.15 - 123.76 94.54 67.6%
DCF (Growth 10y) 103.95 - 163.12 127.63 126.2%
DCF (EBITDA 5y) 83.69 - 141.23 111.99 98.5%
DCF (EBITDA 10y) 108.94 - 175.43 140.68 149.3%
Fair Value 126.34 - 126.34 126.34 123.93%
P/E 83.99 - 126.51 100.76 78.6%
EV/EBITDA 62.04 - 116.26 100.46 78.1%
EPV 100.29 - 132.24 116.27 106.1%
DDM - Stable 38.92 - 77.55 58.24 3.2%
DDM - Multi 65.89 - 101.61 79.90 41.6%

NFG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,197.97
Beta 0.53
Outstanding shares (mil) 92.13
Enterprise Value (mil) 7,812.68
Market risk premium 4.60%
Cost of Equity 7.98%
Cost of Debt 4.70%
WACC 6.53%