Valuation Cheniere Energy, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 06/06/2026 am IST			5-day change	1st Jan Change
238.82 ^USD	-0.93%		+6.21%	+22.86%

02/06	US LNG exports fall in May on maintenance, Asia's take rises	RE
27/05	US and Thailand speed LNG talks as war hits Qatar exports, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	25,719	37,289	40,672	48,209	41,839	50,045	-	-
Change	-	44.99%	9.07%	18.53%	-13.21%	19.61%	-	-
Enterprise Value (EV) ¹	53,717	59,670	60,770	67,924	63,553	70,843	70,224	68,999
Change	-	11.08%	1.84%	11.77%	-6.43%	11.47%	-0.87%	-1.75%
P/E ratio	-11x	26.6x	4.19x	15.1x	8.06x	-34.6x	14.9x	16.1x
PBR	-10x	-12.4x	8x	8.61x	5.41x	9.85x	6.76x	4.89x
PEG	-	-0x	0x	-0.2x	0.1x	0x	-0x	-2.16x
Capitalization / Revenue	1.62x	1.12x	1.99x	3.07x	2.09x	2.27x	2.1x	2.06x
EV / Revenue	3.39x	1.79x	2.98x	4.33x	3.18x	3.21x	2.94x	2.84x
EV / EBITDA	11x	5.16x	6.93x	11x	9.15x	9.14x	8.95x	8.97x
EV / EBIT	14.3x	13.1x	3.92x	11.1x	6.97x	90x	11.6x	10.9x
EV / FCF	35.7x	6.86x	9.65x	21.5x	25.8x	25.7x	16.5x	16.2x
FCF Yield	2.8%	14.6%	10.4%	4.65%	3.87%	3.9%	6.08%	6.18%
Dividend per Share ²	0.66	1.385	1.62	1.87	2.11	2.301	2.527	2.847
Rate of return	0.65%	0.92%	0.95%	0.87%	1.09%	0.96%	1.06%	1.19%
EPS ²	-9.25	5.64	40.72	14.2	24.13	-6.903	16.05	14.85
Distribution rate	-7.14%	24.6%	3.98%	13.2%	8.74%	-33.3%	15.7%	19.2%
Net sales ¹	15,864	33,428	20,394	15,703	19,976	22,048	23,859	24,257
EBITDA ¹	4,867	11,564	8,771	6,155	6,943	7,751	7,850	7,688
EBIT ¹	3,756	4,559	15,489	6,128	9,112	787	6,034	6,321
Net income ¹	-2,343	1,428	9,881	3,252	5,330	-1,320	3,326	2,899
Net Debt ¹	27,998	22,381	20,098	19,715	21,714	20,798	20,179	18,953
Reference price ²	101.42	149.96	170.71	214.87	194.39	238.82	238.82	238.82
Nbr of stocks (in thousands)	2,53,588	2,48,659	2,38,255	2,24,365	2,15,235	2,09,552	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHENIERE ENERGY, INC.	-34.6x	3.21x	9.14x	0.96%	5TCr
PETRONET LNG LIMITED	11.47x	0.69x	6.32x	3.72%	424.14Cr
AEGIS LOGISTICS LIMITED	37.65x	3.71x	23.39x	1.01%	283.77Cr
ROCKPOINT GAS STORAGE INC.	9.89x	4.53x	5.6x	4.42%	111.07Cr
STABILIS SOLUTIONS, INC.	247x	1.29x	7.12x	-	9.19Cr
Average	54.28x	2.69x	10.31x	2.53%	1.17TCr
Weighted average by Cap.	-26.44x	3.08x	9.56x	1.23%