As of 2023-12-11, the Intrinsic Value of PBF Energy Inc (PBF) is
239.17 USD. This PBF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.98 USD, the upside of PBF Energy Inc is
483.60%.
The range of the Intrinsic Value is 198.68 - 304.25 USD
239.17 USD
Intrinsic Value
PBF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
198.68 - 304.25 |
239.17 |
483.6% |
| DCF (Growth 10y) |
215.61 - 322.72 |
256.94 |
527.0% |
| DCF (EBITDA 5y) |
131.87 - 171.95 |
140.18 |
242.1% |
| DCF (EBITDA 10y) |
170.59 - 220.12 |
185.33 |
352.2% |
| Fair Value |
578.15 - 578.15 |
578.15 |
1,310.81% |
| P/E |
89.27 - 191.48 |
136.81 |
233.8% |
| EV/EBITDA |
85.39 - 140.70 |
108.20 |
164.0% |
| EPV |
194.30 - 269.74 |
232.02 |
466.2% |
| DDM - Stable |
129.92 - 261.29 |
195.61 |
377.3% |
| DDM - Multi |
109.59 - 177.52 |
135.99 |
231.9% |
PBF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,007.76 |
| Beta |
0.27 |
| Outstanding shares (mil) |
122.20 |
| Enterprise Value (mil) |
4,418.76 |
| Market risk premium |
5.00% |
| Cost of Equity |
10.71% |
| Cost of Debt |
6.21% |
| WACC |
9.16% |