PBF
PBF Energy Inc
Price:  
51.47 
USD
Volume:  
2,099,702.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PBF Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of PBF Energy Inc (PBF) is 138.63 USD. This PBF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.47 USD, the upside of PBF Energy Inc is %.

The range of the Intrinsic Value is 110.00 - 192.85 USD

51.47 USD
Stock Price
138.63 USD
Intrinsic Value
Intrinsic Value Details

PBF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 110.00 - 192.85 138.63 169.3%
DCF (Growth 10y) 115.52 - 196.93 143.87 179.5%
DCF (EBITDA 5y) 96.47 - 147.35 119.41 132.0%
DCF (EBITDA 10y) 108.60 - 165.91 133.14 158.7%
Fair Value 391.11 - 391.11 391.11 659.88%
P/E 64.14 - 117.93 85.10 65.3%
EV/EBITDA 69.58 - 114.94 89.37 73.6%
EPV 325.36 - 522.62 423.99 723.8%
DDM - Stable 94.47 - 232.05 163.26 217.2%
DDM - Multi 103.10 - 211.40 140.07 172.1%

PBF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,133.17
Beta 0.39
Outstanding shares (mil) 119.16
Enterprise Value (mil) 5,995.47
Market risk premium 4.60%
Cost of Equity 9.33%
Cost of Debt 5.71%
WACC 8.54%