Cheniere Energy, Inc. (LNG)
Natural Gas Distribution · Utilities · $120.6B
Intrinsic Value (Consensus)
$295.30
Current Price
$482.60
Margin of Safety
-38.8%
38.8% Above Intrinsic Value
Value: $295
Price: $483
Valuation Model Estimates
Current Price: $482.60
DCF (Discounted Cash Flow)
$461.82
Graham Number
$131.13
Earnings Power Value
$234.27
Relative Value (P/E)
$482.60
Dividend Discount Model
$166.67
Consensus Value
$295.30
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $24.13
- EPS (Forward)
- $28.96
- Book Value
- $31.67
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 67.3%
- Debt/Equity
- 284%
- Revenue Growth
- 26.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance