As of 2026-09-09, the Intrinsic Value of PBF Energy Inc (PBF) is 589.52 USD. This PBF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.77 USD, the upside of PBF Energy Inc is 667.90%.
The range of the Intrinsic Value is 334.60 - 2,658.23 USD
Based on its market price of 76.77 USD and our intrinsic valuation, PBF Energy Inc (PBF) is undervalued by 667.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 334.60 - 2,658.23 | 589.52 | 667.9% |
| DCF (Growth 10y) | 417.17 - 3,080.34 | 710.88 | 826.0% |
| DCF (EBITDA 5y) | 171.82 - 199.05 | 184.99 | 141.0% |
| DCF (EBITDA 10y) | 248.67 - 301.74 | 273.73 | 256.6% |
| Fair Value | 285.94 - 285.94 | 285.94 | 272.47% |
| P/E | 23.56 - 110.95 | 62.64 | -18.4% |
| EV/EBITDA | 72.52 - 105.45 | 84.90 | 10.6% |
| EPV | 364.80 - 568.26 | 466.53 | 507.7% |
| DDM - Stable | 174.97 - 2,321.46 | 1,248.21 | 1525.9% |
| DDM - Multi | 241.95 - 2,499.04 | 441.43 | 475.0% |
| Market Cap (mil) | 9,082.66 |
| Beta | -1.65 |
| Outstanding shares (mil) | 118.31 |
| Enterprise Value (mil) | 9,969.56 |
| Market risk premium | 4.60% |
| Cost of Equity | 4.51% |
| Cost of Debt | 6.09% |
| WACC | 4.52% |