Valuation New Fortress Energy Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 14/03/2026 am IST			5-day change	1st Jan Change
1.080 ^USD	-3.57%		0.00%	-5.26%

09/03	Investors Confront Stagflation Risk
20/12	New Fortress Energy Inc. Announces Term Loan B and Term Loan A Forbearance Agreement, Amendment of Letter of Credit Facility and Revolving Credit Facility	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,358	4,994	8,856	7,736	4,039	307.3	307.3	-
Change	-	-46.64%	77.34%	-12.65%	-47.79%	-92.39%	0%	-
Enterprise Value (EV) ¹	9,983	8,593	12,722	14,384	12,441	2,500	2,851	2,675
Change	-	-13.93%	48.06%	13.06%	-13.51%	-79.91%	14.07%	-6.19%
P/E ratio	-31.3x	51.4x	45.6x	14.2x	-12.2x	-	-	-
PBR	25.5x	2.79x	6.9x	4.75x	2.15x	0.35x	0.37x	0.31x
PEG	-	-0x	0.5x	0x	0x	-	-	-
Capitalization / Revenue	20.7x	3.78x	3.74x	3.21x	1.71x	0.19x	0.1x	0.1x
EV / Revenue	22.1x	6.5x	5.37x	5.96x	5.26x	1.52x	0.92x	0.83x
EV / EBITDA	1,013x	20.5x	11.9x	11.2x	13.1x	31.6x	6.11x	3.66x
EV / EBIT	-319x	30.3x	17.3x	15.7x	23.1x	-4.54x	6.92x	4.22x
EV / FCF	-35.3x	-14.7x	-15.5x	-6.52x	-6.11x	-1.38x	-2.99x	-4.12x
FCF Yield	-2.83%	-6.8%	-6.44%	-15.3%	-16.4%	-72.3%	-33.5%	-24.3%
Dividend per Share ²	0.2	0.4	0.4	3.4	0.4	0.01	-	-
Rate of return	0.37%	1.66%	0.94%	9.01%	2.65%	0.93%	-	-
EPS ²	-1.71	0.47	0.93	2.65	-1.24	-	-	-
Distribution rate	-11.7%	85.1%	43%	128%	-32.3%	-	-	-
Net sales ¹	451.6	1,323	2,368	2,413	2,365	1,643	3,108	3,217
EBITDA ¹	9.859	419	1,071	1,282	950	79	467	730
EBIT ¹	-31.26	283.5	737.4	913.3	538.6	-550.9	411.9	633.1
Net income	-182.1	97.1	194.5	547.9	-270.1	-	-	-
Net Debt ¹	625.2	3,599	3,866	6,648	8,402	2,192	2,544	2,367
Reference price ²	53.590	24.140	42.420	37.730	15.120	1.080	1.080	1.080
Nbr of stocks (in thousands)	1,74,622	2,06,863	2,08,770	2,05,031	2,67,120	2,84,553	2,84,553	-
Announcement Date	16/03/21	01/03/22	28/02/23	29/02/24	03/03/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEW FORTRESS ENERGY INC.	-	1.52x	31.64x	0.93%	31Cr
THE HONG KONG AND CHINA GAS COMPANY LIMITED	23.39x	3.44x	15.06x	4.69%	1.78TCr
ITALGAS S.P.A.	14.68x	8.51x	11.35x	4.27%	1.18TCr
ENN NATURAL GAS CO.,LTD.	13.6x	0.61x	4.79x	5.03%	1.01TCr
ENN ENERGY HOLDINGS LIMITED	10.31x	0.71x	6.39x	4.81%	964.46Cr
KUNLUN ENERGY COMPANY LIMITED	11.01x	0.31x	3.56x	4.16%	938.03Cr
UGI CORPORATION	11.86x	-	-	4.04%	796.94Cr
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	11.15x	5.64x	17.9x	7.99%	713.33Cr
SOUTHWEST GAS HOLDINGS, INC.	20.28x	5.13x	11.79x	2.9%	636.04Cr
Average	14.54x	3.23x	12.81x	4.31%	894.53Cr
Weighted average by Cap.	15.37x	3.46x	10.45x	4.7%