As of 2025-06-23, the Intrinsic Value of Vertex Energy Inc (VTNR) is 28.43 USD. This VTNR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.05 USD, the upside of Vertex Energy Inc is 54,470.10%.
The range of the Intrinsic Value is 12.88 - 368.87 USD
Based on its market price of 0.05 USD and our intrinsic valuation, Vertex Energy Inc (VTNR) is undervalued by 54,470.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.88 - 368.87 | 28.43 | 54470.1% |
| DCF (Growth 10y) | 83.19 - 3,037.95 | 204.07 | 391592.9% |
| DCF (EBITDA 5y) | 22.30 - 38.63 | 29.06 | 55679.9% |
| DCF (EBITDA 10y) | 129.11 - 355.50 | 210.01 | 402997.5% |
| Fair Value | -8.48 - -8.48 | -8.48 | -16,367.37% |
| P/E | (16.44) - (19.83) | (18.94) | -36457.5% |
| EV/EBITDA | (5.16) - 5.87 | (0.27) | -618.0% |
| EPV | (3.71) - (3.45) | (3.58) | -6977.6% |
| DDM - Stable | (7.24) - (176.18) | (91.71) | -176120.3% |
| DDM - Multi | 7.08 - 167.62 | 15.00 | 28689.9% |
| Market Cap (mil) | 3.55 |
| Beta | 1.02 |
| Outstanding shares (mil) | 68.14 |
| Enterprise Value (mil) | 264.01 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.13% |
| Cost of Debt | 15.21% |
| WACC | 11.15% |