As of 2024-12-14, the Intrinsic Value of New Jersey Resources Corp (NJR) is
52.22 USD. This NJR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.55 USD, the upside of New Jersey Resources Corp is
9.80%.
The range of the Intrinsic Value is 19.75 - 211.49 USD
52.22 USD
Intrinsic Value
NJR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.75 - 211.49 |
52.22 |
9.8% |
| DCF (Growth 10y) |
27.28 - 231.82 |
62.33 |
31.1% |
| DCF (EBITDA 5y) |
25.90 - 63.75 |
43.61 |
-8.3% |
| DCF (EBITDA 10y) |
30.35 - 80.08 |
51.81 |
9.0% |
| Fair Value |
72.61 - 72.61 |
72.61 |
52.70% |
| P/E |
51.47 - 71.24 |
62.14 |
30.7% |
| EV/EBITDA |
(19.79) - 49.61 |
14.69 |
-69.1% |
| EPV |
(92.79) - (152.94) |
(122.86) |
-358.4% |
| DDM - Stable |
31.01 - 93.93 |
62.47 |
31.4% |
| DDM - Multi |
49.67 - 110.47 |
67.82 |
42.6% |
NJR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,744.06 |
| Beta |
0.07 |
| Outstanding shares (mil) |
99.77 |
| Enterprise Value (mil) |
8,103.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.67% |
| Cost of Debt |
9.82% |
| WACC |
7.15% |