Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Excelerate Energy, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-47.4% vs price
Base Case (Median)
2.0% vs price
Bull Case (75th pct.)
49.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $54.69 | 68.1% | High (40%) |
| PE Comparable | $21.10 | -35.1% | Medium (25%) |
| Growth Trajectory DCF | $13.10 | -59.7% | Medium (20%) |
| Graham Number | $47.21 | 45.1% | Medium (40%) |
| EV/EBITDA | $33.20 | 2.0% | Medium (20%) |
| EV/FCF | $0.04 | -99.9% | Medium (20%) |
| Earnings Power Value | $50.17 | 54.2% | Medium (50%) |
Based on 7 out of 7 methods, EE appears fairly valued at the current price of $32.54. The base case fair value of $33.20 implies 2.0% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.