PBF
PBF Energy Inc
Price:  
40.98 
USD
Volume:  
1,403,970.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PBF Intrinsic Value

483.60 %
Upside

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

40.98 USD
Stock Price
239.17 USD
Intrinsic Value
Intrinsic Value Details

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%