Valuation New Fortress Energy Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 10/12/2025 am IST			5-day change	1st Jan Change
1.390 ^USD	-1.42%		+12.10%	-90.81%

05/12	Sector Update: Energy Stocks Edge Higher Premarket Friday	MT
05/12	New Fortress shares climb 10.7% premarket after co receives final approval for gas supply deal with Puerto Rican government	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	395.5	-	-
Change	-	-46.64%	77.34%	-12.65%	-47.79%	-90.21%	-	-
Enterprise Value (EV) ¹	9,983	8,593	12,722	14,384	12,441	8,142	7,706	7,673
Change	-	-13.93%	48.06%	13.06%	-13.51%	-34.55%	-5.35%	-0.43%
P/E ratio	-31.3x	51.4x	45.6x	14.2x	-12.2x	-2.88x	-1.07x	1.76x
PBR	25.5x	2.79x	6.9x	4.75x	2.15x	0.54x	1.23x	5.22x
PEG	-	-0x	0.5x	0x	0x	0x	-0x	-0x
Capitalization / Revenue	20.7x	3.78x	3.74x	3.21x	1.71x	0.18x	0.14x	0.12x
EV / Revenue	22.1x	6.5x	5.37x	5.96x	5.26x	3.61x	2.67x	2.38x
EV / EBITDA	-	-	-	-	-	-	81,30,577x	64,56,303x
EV / EBIT	-319x	30.3x	17.3x	15.7x	23.1x	-18.1x	18.1x	10.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
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%	0.71%	-	-
EPS ²	-1.71	0.47	0.93	2.65	-1.24	-0.49	-1.32	0.8
Distribution rate	-11.7%	85.1%	43%	128%	-32.3%	-2.04%	-	-
Net sales ¹	451.6	1,323	2,368	2,413	2,365	2,254	2,884	3,222
EBITDA	9.859	419	1,071	1,282	950	-	947.8	1,188
EBIT ¹	-31.26	283.5	737.4	913.3	538.6	-449.7	426.3	716.5
Net income ¹	-182.1	97.1	194.5	547.9	-270.1	-126.8	-361.3	231.4
Net Debt ¹	625.2	3,599	3,866	6,648	8,402	7,747	7,311	7,277
Reference price ²	53.590	24.140	42.420	37.730	15.120	1.410	1.410	1.410
Nbr of stocks (in thousands)	1,74,622	2,06,863	2,08,770	2,05,031	2,67,120	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEW FORTRESS ENERGY INC.	-2.88x	3.61x	-	0.71%	40Cr
THE HONG KONG AND CHINA GAS COMPANY LIMITED	21.82x	3.28x	14.27x	4.93%	1.71TCr
ITALGAS S.P.A.	13.36x	8.11x	10.83x	4.74%	1.09TCr
ENN ENERGY HOLDINGS LIMITED	11.42x	0.77x	6.99x	4.33%	1.04TCr
ENN NATURAL GAS CO.,LTD.	12.89x	0.58x	4.57x	5.29%	935.33Cr
KUNLUN ENERGY COMPANY LIMITED	9.66x	0.27x	3.13x	4.74%	823.62Cr
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	12.39x	6x	19.04x	6.95%	767.78Cr
CHINA RESOURCES GAS GROUP LIMITED	13.4x	0.67x	6.27x	4.22%	672.81Cr
Average	11.51x	2.91x	9.30x	4.49%	884.7Cr
Weighted average by Cap.	14.43x	2.99x	9.82x	4.97%