As of 2024-11-03, the Intrinsic Value of New Jersey Resources Corp (NJR) is
55.65 USD. This NJR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.23 USD, the upside of New Jersey Resources Corp is
23.00%.
The range of the Intrinsic Value is 18.82 - 342.99 USD
55.65 USD
Intrinsic Value
NJR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
18.82 - 342.99 |
55.65 |
23.0% |
DCF (Growth 10y) |
23.62 - 346.03 |
60.72 |
34.3% |
DCF (EBITDA 5y) |
21.20 - 56.27 |
37.63 |
-16.8% |
DCF (EBITDA 10y) |
24.04 - 68.32 |
43.16 |
-4.6% |
Fair Value |
41.07 - 41.07 |
41.07 |
-9.19% |
P/E |
41.54 - 64.74 |
51.33 |
13.5% |
EV/EBITDA |
(19.47) - 44.82 |
13.68 |
-69.8% |
EPV |
(121.33) - (207.58) |
(164.45) |
-463.6% |
DDM - Stable |
28.80 - 100.86 |
64.83 |
43.3% |
DDM - Multi |
50.20 - 127.86 |
71.10 |
57.2% |
NJR Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
4,485.46 |
Beta |
0.22 |
Outstanding shares (mil) |
99.17 |
Enterprise Value (mil) |
7,708.98 |
Market risk premium |
4.60% |
Cost of Equity |
6.95% |
Cost of Debt |
9.82% |
WACC |
7.44% |