Excelerate Energy, Inc. (EE)
Natural Gas Distribution · Utilities · $784M
Intrinsic Value (Consensus)
$19.02
Current Price
$25.60
Margin of Safety
-25.7%
25.7% Above Intrinsic Value
Value: $19
Price: $26
Valuation Model Estimates
Current Price: $25.60
DCF (Discounted Cash Flow)
$162.31
Graham Number
Not applicable
—
Earnings Power Value
$12.43
Relative Value (P/E)
$25.60
Dividend Discount Model
$0.72
Consensus Value
$19.02
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.28
- EPS (Forward)
- $1.31
- Book Value
- —
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 44.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance