As of 2025-12-14, the Intrinsic Value of New Jersey Resources Corp (NJR) is 52.00 USD. This NJR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.81 USD, the upside of New Jersey Resources Corp is 13.50%.
The range of the Intrinsic Value is 18.15 - 221.68 USD
Based on its market price of 45.81 USD and our intrinsic valuation, New Jersey Resources Corp (NJR) is undervalued by 13.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.15 - 221.68 | 52.00 | 13.5% |
| DCF (Growth 10y) | 26.93 - 249.39 | 64.36 | 40.5% |
| DCF (EBITDA 5y) | 27.93 - 63.82 | 45.28 | -1.2% |
| DCF (EBITDA 10y) | 33.16 - 83.77 | 55.55 | 21.3% |
| Fair Value | 83.29 - 83.29 | 83.29 | 81.82% |
| P/E | 59.10 - 71.69 | 63.35 | 38.3% |
| EV/EBITDA | (18.88) - 51.80 | 16.60 | -63.8% |
| EPV | (67.34) - (99.79) | (83.57) | -282.4% |
| DDM - Stable | 35.94 - 104.90 | 70.42 | 53.7% |
| DDM - Multi | 54.71 - 117.52 | 73.96 | 61.4% |
| Market Cap (mil) | 4,614.90 |
| Beta | 0.06 |
| Outstanding shares (mil) | 100.74 |
| Enterprise Value (mil) | 8,218.49 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.67% |
| Cost of Debt | 9.82% |
| WACC | 7.11% |