NEXTDECADE CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.900 USD | +1.45% |
|
+6.75% | +2.73% |
| Aug. 20 | NextDecade Withdraws Application for Carbon Capture Project at Rio Grande LNG | MT |
| Aug. 14 | NextDecade Sees Progress on Phase 1 Construction of Rio Grande LNG Facility in Texas | MT |
Company Valuation: NextDecade Corporation
| Fiscal Period: Dicembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 741.6 | 246 | 352.9 | 713.3 | 1,224 | 1,271 | - | - |
| Change | - | -66.82% | 43.44% | 102.12% | 71.59% | 3.88% | - | - |
| Enterprise Value (EV) 1 | 663.6 | 223.4 | 352.9 | 713.3 | 3,002 | -495.6 | 4,042 | 10,914 |
| Change | - | -66.33% | 57.96% | 102.12% | 320.86% | -116.51% | -915.54% | 170.03% |
| P/E ratio | -13.6x | -8.71x | -8.38x | -7.6x | -5.07x | -37.7x | -20.4x | -18.1x |
| PBR | 8.03x | 1.43x | 17.1x | 11.8x | 4.25x | 0.18x | 0.16x | 0.18x |
| PEG | - | 0.2x | -0.2x | -0.1x | -0.1x | 0.4x | -0.2x | -1.4x |
| Capitalization / Revenue | - | - | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - | - | - |
| EV / EBITDA | -19.1x | -10.2x | -18.3x | -13.1x | -24.5x | 3.3x | -27.2x | -67.2x |
| EV / EBIT | -19x | -10.2x | -18.1x | -13.1x | -24.5x | 3.27x | -27x | -66.7x |
| EV / FCF | - | -3.81x | -11.7x | -8.81x | -1.64x | 0.1x | - | - |
| FCF Yield | - | -26.2% | -8.52% | -11.4% | -60.8% | 990% | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.45 | -0.24 | -0.34 | -0.65 | -0.94 | -0.13 | -0.24 | -0.27 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | - | - | - | - | - | - |
| EBITDA 1 | -34.75 | -21.82 | -19.32 | -54.31 | -122.5 | -150 | -148.6 | -162.3 |
| EBIT 1 | -35 | -22.01 | -19.51 | -54.48 | -122.7 | -151.5 | -149.8 | -163.6 |
| Net income 1 | -48.55 | -28.78 | -40.4 | -84.35 | -182.7 | -37.34 | -283 | -415.8 |
| Net Debt 1 | -77.94 | -22.61 | - | - | 1,778 | -1,767 | 2,770 | 9,643 |
| Reference price 2 | 6.140 | 2.090 | 2.850 | 4.940 | 4.770 | 4.900 | 4.900 | 4.900 |
| Nbr of stocks (in thousands) | 120,776 | 117,720 | 123,830 | 144,392 | 256,585 | 259,474 | - | - |
| Announcement Date | 3/3/20 | 3/25/21 | 3/28/22 | 3/10/23 | 3/11/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| -37.69x | - | 3.3x | -.--% | 1.27B | ||
| 11.26x | 1.28x | 7.32x | +7.97% | 55.34B | ||
| 12.36x | 7.83x | 11.84x | +6.46% | 16.75B | ||
| 19.74x | 11.02x | 10.95x | +3.85% | 7.44B | ||
| 10.83x | - | - | +8.49% | 1.62B | ||
| 26.44x | 2.89x | 10.93x | +1.52% | 971M | ||
| Average | 7.16x | 5.75x | 8.87x | +4.71% | 13.9B | |
| Weighted average by Cap. | 11.66x | 3.56x | 8.56x | +7.11% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- NEXT Stock
- Valuation NextDecade Corporation
