NEW JERSEY RESOURCES CORP (NJR)
Natural Gas Distribution · Utilities · $5.5B
Intrinsic Value (Consensus)
$47.81
Current Price
$54.75
Margin of Safety
-12.7%
12.7% Above Intrinsic Value
Value: $48
Price: $55
Valuation Model Estimates
Current Price: $54.75
DCF (Discounted Cash Flow)
$50.15
Graham Number
$42.15
Earnings Power Value
$32.33
Relative Value (P/E)
$66.60
Dividend Discount Model
$160.00
Consensus Value
$47.81
Model Assumptions
Discount Rate
10.3%
Growth Rate
14.0%
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
70
Profitability
18/25
Strength
24/25
Valuation
12/25
Growth
16/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $3.33
- EPS (Forward)
- $3.80
- Book Value
- $23.71
- P/E Ratio
- 20.0
- Forward P/E
- 17.5
- PEG Ratio
- —
- ROE
- 14.0%
- Debt/Equity
- 16%
- Revenue Growth
- 9.9%
- Earnings Growth
- 14.0%
- Dividend Yield
- 0.7%
- 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