Excelerate Energy, Inc. (EE)
Natural Gas Distribution · Utilities · $1.1B
Intrinsic Value (Consensus)
$19.02
Current Price
$34.60
Margin of Safety
-45%
45% Above Intrinsic Value
Value: $19
Price: $35
Valuation Model Estimates
Current Price: $34.60
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%.
Health Score
C
50
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
16/25
Financial Health Signals
High free cash flow yield (34.4%) — generating lots of cash relative to price
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
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance