The Discounted Cash Flow (DCF) valuation of PBF Energy Inc (PBF) is 149.02 USD. With the latest stock price at 23.21 USD, the upside of PBF Energy Inc based on DCF is 542.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.4% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 129.03 - 177.41 | 149.02 |
| Upside | 455.9% - 664.4% | 542.0% |