As of 2024-07-27, the Intrinsic Value of National Fuel Gas Co (NFG) is
96.88 USD. This NFG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 57.92 USD, the upside of National Fuel Gas Co is
%.
The range of the Intrinsic Value is 76.21 - 128.73 USD
96.88 USD
Intrinsic Value
NFG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
76.21 - 128.73 |
96.88 |
67.3% |
| DCF (Growth 10y) |
105.39 - 169.63 |
130.76 |
125.8% |
| DCF (EBITDA 5y) |
86.95 - 150.00 |
118.24 |
104.2% |
| DCF (EBITDA 10y) |
112.43 - 185.67 |
147.60 |
154.8% |
| Fair Value |
126.63 - 126.63 |
126.63 |
118.63% |
| P/E |
87.83 - 121.25 |
100.77 |
74.0% |
| EV/EBITDA |
65.15 - 120.63 |
105.36 |
81.9% |
| EPV |
101.60 - 136.58 |
119.09 |
105.6% |
| DDM - Stable |
39.51 - 80.86 |
60.18 |
3.9% |
| DDM - Multi |
66.95 - 106.20 |
82.10 |
41.7% |
NFG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,324.01 |
| Beta |
0.39 |
| Outstanding shares (mil) |
91.92 |
| Enterprise Value (mil) |
7,938.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.81% |
| Cost of Debt |
4.70% |
| WACC |
6.42% |