As of 2025-09-15, the Intrinsic Value of New Jersey Resources Corp (NJR) is 64.67 USD. This NJR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.20 USD, the upside of New Jersey Resources Corp is 37.00%.
The range of the Intrinsic Value is 23.71 - 381.24 USD
Based on its market price of 47.20 USD and our intrinsic valuation, New Jersey Resources Corp (NJR) is undervalued by 37.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.71 - 381.24 | 64.67 | 37.0% |
| DCF (Growth 10y) | 31.83 - 410.03 | 75.64 | 60.3% |
| DCF (EBITDA 5y) | 28.97 - 60.58 | 43.91 | -7.0% |
| DCF (EBITDA 10y) | 33.68 - 78.42 | 53.22 | 12.8% |
| Fair Value | 102.46 - 102.46 | 102.46 | 117.07% |
| P/E | 64.09 - 93.93 | 75.88 | 60.8% |
| EV/EBITDA | (15.79) - 54.17 | 18.99 | -59.8% |
| EPV | (90.84) - (145.77) | (118.31) | -350.6% |
| DDM - Stable | 47.82 - 164.42 | 106.12 | 124.8% |
| DDM - Multi | 53.48 - 136.64 | 76.14 | 61.3% |
| Market Cap (mil) | 4,741.24 |
| Beta | 0.23 |
| Outstanding shares (mil) | 100.45 |
| Enterprise Value (mil) | 8,123.61 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.12% |
| Cost of Debt | 9.82% |
| WACC | 7.42% |