NJR
New Jersey Resources Corp
Price:  
44.88 
USD
Volume:  
557,993.00
United States | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NJR Intrinsic Value

16.70 %
Upside

What is the intrinsic value of NJR?

As of 2025-06-13, the Intrinsic Value of New Jersey Resources Corp (NJR) is 52.36 USD. This NJR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.88 USD, the upside of New Jersey Resources Corp is 16.70%.

The range of the Intrinsic Value is 21.04 - 198.36 USD

Is NJR undervalued or overvalued?

Based on its market price of 44.88 USD and our intrinsic valuation, New Jersey Resources Corp (NJR) is undervalued by 16.70%.

44.88 USD
Stock Price
52.36 USD
Intrinsic Value
Intrinsic Value Details

NJR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.04 - 198.36 52.36 16.7%
DCF (Growth 10y) 32.11 - 237.31 68.71 53.1%
DCF (EBITDA 5y) 33.32 - 63.82 47.50 5.8%
DCF (EBITDA 10y) 40.42 - 87.81 60.89 35.7%
Fair Value 103.41 - 103.41 103.41 130.41%
P/E 61.24 - 80.91 68.40 52.4%
EV/EBITDA (14.13) - 55.63 20.41 -54.5%
EPV (88.70) - (146.45) (117.57) -362.0%
DDM - Stable 41.99 - 120.06 81.02 80.5%
DDM - Multi 48.78 - 104.14 65.98 47.0%

NJR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,504.61
Beta 0.19
Outstanding shares (mil) 100.37
Enterprise Value (mil) 7,664.46
Market risk premium 4.60%
Cost of Equity 7.00%
Cost of Debt 9.82%
WACC 7.36%