NJR
New Jersey Resources Corp
Price:  
42.66 
USD
Volume:  
354,297.00
United States | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NJR Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of New Jersey Resources Corp (NJR) is 54.25 USD. This NJR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.66 USD, the upside of New Jersey Resources Corp is %.

The range of the Intrinsic Value is 19.57 - 282.02 USD

42.66 USD
Stock Price
54.25 USD
Intrinsic Value
Intrinsic Value Details

NJR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.57 - 282.02 54.25 27.2%
DCF (Growth 10y) 26.61 - 304.91 63.90 49.8%
DCF (EBITDA 5y) 22.81 - 63.29 40.94 -4.0%
DCF (EBITDA 10y) 26.92 - 80.13 48.73 14.2%
Fair Value 43.51 - 43.51 43.51 1.98%
P/E 39.16 - 55.09 46.07 8.0%
EV/EBITDA (19.29) - 43.04 12.58 -70.5%
EPV (107.68) - (192.73) (150.21) -452.1%
DDM - Stable 25.18 - 75.80 50.49 18.4%
DDM - Multi 50.25 - 110.91 68.44 60.4%

NJR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,215.66
Beta 0.35
Outstanding shares (mil) 98.82
Enterprise Value (mil) 7,281.37
Market risk premium 4.60%
Cost of Equity 7.99%
Cost of Debt 10.94%
WACC 8.46%