As of 2025-07-06, the Intrinsic Value of PBF Logistics LP (PBFX) is 19.86 USD. This PBFX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.90 USD, the upside of PBF Logistics LP is -0.20%.
The range of the Intrinsic Value is 15.68 - 26.10 USD
Based on its market price of 19.90 USD and our intrinsic valuation, PBF Logistics LP (PBFX) is overvalued by 0.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.68 - 26.10 | 19.86 | -0.2% |
| DCF (Growth 10y) | 18.96 - 30.01 | 23.42 | 17.7% |
| DCF (EBITDA 5y) | 12.75 - 17.61 | 15.00 | -24.6% |
| DCF (EBITDA 10y) | 16.62 - 22.68 | 19.38 | -2.6% |
| Fair Value | 47.18 - 47.18 | 47.18 | 137.08% |
| P/E | 16.89 - 30.43 | 23.83 | 19.8% |
| EV/EBITDA | 11.80 - 19.63 | 15.83 | -20.5% |
| EPV | 21.57 - 29.82 | 25.70 | 29.1% |
| DDM - Stable | 15.05 - 28.23 | 21.64 | 8.7% |
| DDM - Multi | 11.96 - 17.21 | 14.09 | -29.2% |
| Market Cap (mil) | 1,248.56 |
| Beta | 1.27 |
| Outstanding shares (mil) | 62.74 |
| Enterprise Value (mil) | 1,727.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.00% |
| Cost of Debt | 5.70% |
| WACC | 8.06% |