As of 2024-09-19, the Intrinsic Value of PBF Energy Inc (PBF) is
163.25 USD. This PBF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.22 USD, the upside of PBF Energy Inc is
391.40%.
The range of the Intrinsic Value is 136.41 - 205.59 USD
163.25 USD
Intrinsic Value
PBF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
136.41 - 205.59 |
163.25 |
391.4% |
| DCF (Growth 10y) |
135.04 - 195.89 |
158.82 |
378.1% |
| DCF (EBITDA 5y) |
102.97 - 147.24 |
125.04 |
276.4% |
| DCF (EBITDA 10y) |
118.34 - 163.35 |
139.66 |
320.4% |
| Fair Value |
166.24 - 166.24 |
166.24 |
400.42% |
| P/E |
25.80 - 88.80 |
52.47 |
57.9% |
| EV/EBITDA |
54.55 - 117.82 |
82.23 |
147.5% |
| EPV |
364.58 - 493.87 |
429.23 |
1192.1% |
| DDM - Stable |
42.68 - 84.76 |
63.72 |
91.8% |
| DDM - Multi |
122.96 - 193.68 |
150.69 |
353.6% |
PBF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,891.72 |
| Beta |
0.59 |
| Outstanding shares (mil) |
117.15 |
| Enterprise Value (mil) |
3,828.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.48% |
| Cost of Debt |
5.68% |
| WACC |
8.29% |