Valuation New Fortress Energy Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 14/06/2025 am IST			5-day change	1st Jan Change
2.740 ^USD	-8.36%		-7.74%	-81.88%

28/05	New Fortress Energy receives notice from Nasdaq for non-compliance	RE
28/05	New Fortress Energy receives notice from Nasdaq for non-compliance	RE

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	752.6	-	-
Change	-	-46.64%	77.34%	-12.65%	-47.79%	-81.37%	-	-
Enterprise Value (EV) ¹	9,983	8,593	12,722	14,384	12,441	8,587	10,153	9,533
Change	-	-13.93%	48.06%	13.06%	-13.51%	-30.98%	18.23%	-6.11%
P/E ratio	-31.3x	51.4x	45.6x	14.2x	-12.2x	-1.97x	-3.25x	-
PBR	25.5x	2.79x	6.9x	4.75x	2.15x	0.57x	0.6x	1.07x
PEG	-	-0x	0.5x	0x	0x	-0.2x	0.1x	-
Capitalization / Revenue	20.7x	3.78x	3.74x	3.21x	1.71x	0.3x	0.24x	0.2x
EV / Revenue	22.1x	6.5x	5.37x	5.96x	5.26x	3.47x	3.18x	2.59x
EV / EBITDA	1,013x	20.5x	11.9x	11.2x	13.1x	14.1x	12.8x	10.1x
EV / EBIT	-319x	30.3x	17.3x	15.7x	23.1x	38.5x	22.2x	14.7x
EV / FCF	-35.3x	-14.7x	-15.5x	-6.52x	-6.11x	-7.84x	-12.2x	-
FCF Yield	-2.83%	-6.8%	-6.44%	-15.3%	-16.4%	-12.8%	-8.19%	-
Dividend per Share ²	0.2	0.4	0.4	3.4	0.4	-	0.1333	0.2
Rate of return	0.37%	1.66%	0.94%	9.01%	2.65%	-	4.87%	7.3%
EPS ²	-1.71	0.47	0.93	2.65	-1.24	-1.39	-0.8438	-
Distribution rate	-11.7%	85.1%	43%	128%	-32.3%	-	-15.8%	-
Net sales ¹	451.6	1,323	2,368	2,413	2,365	2,477	3,197	3,674
EBITDA ¹	9.859	419	1,071	1,282	950	608.3	795.4	944.1
EBIT ¹	-31.26	283.5	737.4	913.3	538.6	223.2	456.5	650.6
Net income ¹	-182.1	97.1	194.5	547.9	-270.1	-379.4	-231.5	-
Net Debt ¹	625.2	3,599	3,866	6,648	8,402	7,834	9,400	8,780
Reference price ²	53.590	24.140	42.420	37.730	15.120	2.740	2.740	2.740
Nbr of stocks (in thousands)	1,74,622	2,06,863	2,08,770	2,05,031	2,67,120	2,74,180	-	-
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.	-2.15x	3.49x	14.23x	-.--%	82Cr
THE HONG KONG AND CHINA GAS COMPANY LIMITED	19.95x	3.12x	13.53x	5.19%	1.6TCr
ENN ENERGY HOLDINGS LIMITED	9.36x	0.67x	5.88x	5.07%	903.22Cr
KUNLUN ENERGY COMPANY LIMITED	9.84x	0.28x	3.22x	4.63%	873.67Cr
ENN NATURAL GAS CO.,LTD.	11.11x	0.51x	4.09x	6.01%	812.26Cr
UGI CORPORATION	11.09x	-	-	4.1%	784.64Cr
ITALGAS S.P.A.	9.79x	6.77x	9.13x	6.21%	647.34Cr
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	11.3x	5.69x	18.05x	7.88%	642.49Cr
CHINA RESOURCES GAS GROUP LIMITED	10.67x	0.62x	5.45x	4.9%	641.12Cr
Average	10.11x	2.64x	9.20x	4.89%	776.82Cr
Weighted average by Cap.	12.45x	2.41x	8.91x	5.33%