As of 2024-12-14, the Intrinsic Value of South Jersey Industries Inc (SJI) is
0.00 USD. This SJI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.09 USD, the upside of South Jersey Industries Inc is
-100.00%.
The range of the Intrinsic Value is - USD
SJI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
- |
0.00 |
-100.0% |
| DCF (Growth 10y) |
- |
0.00 |
-100.0% |
| DCF (EBITDA 5y) |
- |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
- |
(1,234.50) |
-123450.0% |
| Fair Value |
31.59 - 31.59 |
31.59 |
-12.47% |
| P/E |
22.34 - 33.94 |
28.41 |
-21.3% |
| EV/EBITDA |
(30.61) - 17.62 |
(10.20) |
-128.3% |
| EPV |
- |
0.00 |
-100.0% |
| DDM - Stable |
22.11 - 91.73 |
56.92 |
57.7% |
| DDM - Multi |
55.87 - 171.42 |
83.23 |
130.6% |
SJI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,419.76 |
| Beta |
0.62 |
| Outstanding shares (mil) |
122.46 |
| Enterprise Value (mil) |
8,168.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.25% |
| Cost of Debt |
4.54% |
| WACC |
5.08% |