As of 2025-01-15, the Intrinsic Value of PBF Energy Inc (PBF) is
147.85 USD. This PBF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.73 USD, the upside of PBF Energy Inc is
397.30%.
The range of the Intrinsic Value is 127.97 - 176.14 USD
147.85 USD
Intrinsic Value
PBF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
127.97 - 176.14 |
147.85 |
397.3% |
| DCF (Growth 10y) |
134.76 - 180.19 |
153.62 |
416.7% |
| DCF (EBITDA 5y) |
127.07 - 172.41 |
143.68 |
383.3% |
| DCF (EBITDA 10y) |
137.67 - 183.23 |
155.00 |
421.4% |
| Fair Value |
-63.61 - -63.61 |
-63.61 |
-313.95% |
| P/E |
(13.79) - 104.82 |
24.98 |
-16.0% |
| EV/EBITDA |
16.09 - 120.16 |
55.70 |
87.4% |
| EPV |
369.38 - 458.19 |
413.78 |
1291.8% |
| DDM - Stable |
(16.15) - (31.24) |
(23.70) |
-179.7% |
| DDM - Multi |
122.22 - 189.01 |
148.83 |
400.6% |
PBF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,422.52 |
| Beta |
1.23 |
| Outstanding shares (mil) |
115.12 |
| Enterprise Value (mil) |
3,749.32 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.68% |
| Cost of Debt |
6.90% |
| WACC |
8.58% |