Cheniere Energy, Inc. (LNG)
Natural Gas Distribution · Utilities · $57.7B
Intrinsic Value (Consensus)
$295.30
Current Price
$230.86
Margin of Safety
+27.9%
27.9% Below Intrinsic Value
Value: $295
Price: $231
Valuation Model Estimates
Current Price: $230.86
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%.
Health Score
B
78
Profitability
25/25
Strength
12/25
Valuation
19/25
Growth
22/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 284% (above 200% is risky)
Strong profitability — ROE of 67% (above 20% is excellent)
Strong earnings growth (20% YoY)
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
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