|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.065 USD | +3.15% |
|
-3.92% | -23.74% |
| Nov. 24 | NextDecade Corporation Initiates Pre-Filing Process with FERC for Train 6 at Rio Grande LNG | CI |
| Nov. 24 | NextDecade Begins Pre-Filing Process for Rio Grande LNG Project Expansion | MT |
Company Valuation: NextDecade Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 246 | 352.9 | 713.3 | 1,224 | 2,007 | 1,557 | - | - |
| Change | - | 43.44% | 102.12% | 71.59% | 63.97% | -22.41% | - | - |
| Enterprise Value (EV) 1 | 223.4 | 352.9 | 713.3 | 3,002 | 5,779 | 9,131 | 13,839 | 18,052 |
| Change | - | 57.96% | 102.12% | 320.86% | 92.51% | 58% | 51.56% | 30.45% |
| P/E ratio | -8.71x | -8.38x | -7.6x | -5.07x | -32.1x | -3.24x | -1.54x | -1.42x |
| PBR | 1.43x | 17.1x | 11.8x | 4.25x | 5.31x | 1.02x | 0.55x | 0.4x |
| PEG | - | -0.2x | -0.1x | -0.1x | 0.4x | -0x | -0x | -0.18x |
| Capitalization / Revenue | - | - | - | - | - | - | 4.93x | 4.93x |
| EV / Revenue | - | - | - | - | - | - | 43.8x | 57.2x |
| EV / EBITDA | -10.2x | -18.3x | -13.1x | -24.5x | -34.2x | -47.3x | -92.3x | 167x |
| EV / EBIT | -10.2x | -18.1x | -13.1x | -24.5x | -33.8x | -42.9x | -97.5x | 230x |
| EV / FCF | -3.81x | -11.7x | -8.81x | -1.64x | - | -2.07x | -2.78x | -3.66x |
| FCF Yield | -26.2% | -8.52% | -11.4% | -60.8% | - | -48.3% | -35.9% | -27.3% |
| Dividend per Share 2 | - | - | - | - | - | 0.12 | 0.46 | 0.46 |
| Rate of return | - | - | - | - | - | 2.04% | 7.82% | 7.82% |
| EPS 2 | -0.24 | -0.34 | -0.65 | -0.94 | -0.24 | -1.815 | -3.83 | -4.13 |
| Distribution rate | - | - | - | - | - | -6.61% | -12% | -11.1% |
| Net sales 1 | - | - | - | - | - | - | 315.6 | 315.6 |
| EBITDA 1 | -21.82 | -19.32 | -54.31 | -122.5 | -169.1 | -192.9 | -150 | 108.3 |
| EBIT 1 | -22.01 | -19.51 | -54.48 | -122.7 | -171.1 | -212.9 | -142 | 78.48 |
| Net income 1 | -28.78 | -40.4 | -84.35 | -182.7 | -61.75 | -473.8 | -999.1 | -1,077 |
| Net Debt 1 | -22.61 | - | - | 1,778 | 3,772 | 7,574 | 12,282 | 16,495 |
| Reference price 2 | 2.090 | 2.850 | 4.940 | 4.770 | 7.710 | 5.880 | 5.880 | 5.880 |
| Nbr of stocks (in thousands) | 117,720 | 123,830 | 144,392 | 256,585 | 260,291 | 264,801 | - | - |
| Announcement Date | 3/25/21 | 3/28/22 | 3/10/23 | 3/11/24 | 2/28/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -3.24x | - | -47.34x | 2.04% | 1.56B | |
| 26.12x | - | - | 1.35% | 2.63B | |
| 516.29x | 1.21x | 14.2x | -.--% | 2.62B | |
| 17.35x | - | - | - | 659M | |
| Average | 139.13x | 1.21x | -16.57x | 1.13% | 1.87B | |
| Weighted average by Cap. | 191.15x | 1.21x | -8.75x | 0.99% |
Y-o-Y evolution of P/E
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
Select your edition
All financial news and data tailored to specific country editions
