|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.990 USD | -0.62% |
|
+5.41% | +51.61% |
| 06-29 | NextDecade Corporation(NasdaqCM:NEXT) added to Russell 2000 Value Benchmark | CI |
| 06-28 | NextDecade Corporation(NasdaqCM:NEXT) added to Russell 3000E Value Benchmark | CI |
Company Valuation: NextDecade Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 352.9 | 713.3 | 1,224 | 2,007 | 1,396 | 2,117 | - | - |
| Change | - | 102.12% | 71.59% | 63.97% | -30.46% | 51.72% | - | - |
| Enterprise Value (EV) 1 | 352.9 | 713.3 | 3,002 | 5,779 | 9,763 | 11,645 | 11,045 | 9,186 |
| Change | - | 102.12% | 320.86% | 92.51% | 68.93% | 19.28% | -5.16% | -16.83% |
| P/E | -8.38x | -7.6x | -5.07x | -32.1x | -4.5x | -2.89x | -10.1x | -5.95x |
| PBR | 17.1x | 11.8x | 4.25x | 5.31x | 14.4x | 0.34x | 0.17x | 0.12x |
| PEG | - | -0.1x | -0.1x | 0.4x | -0x | -0x | 0.1x | -0.1x |
| Capitalization / Revenue | - | - | - | - | - | - | 1.42x | 1.07x |
| EV / Revenue | - | - | - | - | - | - | 7.4x | 4.64x |
| EV / EBITDA | -18.3x | -13.1x | -24.5x | -34.2x | -45.7x | -58.8x | 16.4x | 6.75x |
| EV / EBIT | -18.1x | -13.1x | -24.5x | -33.8x | -43.2x | -52.8x | 17.7x | 8.58x |
| EV / FCF | -11.7x | -8.81x | -1.64x | - | - | -2.11x | -2.29x | -2.67x |
| FCF Yield | -8.52% | -11.4% | -60.8% | - | - | -47.4% | -43.6% | -37.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.34 | -0.65 | -0.94 | -0.24 | -1.17 | -2.762 | -0.7942 | -1.344 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | - | - | - | - | 1,493 | 1,979 |
| EBITDA 1 | -19.32 | -54.31 | -122.5 | -169.1 | -213.8 | -198 | 673.3 | 1,362 |
| EBIT 1 | -19.51 | -54.48 | -122.7 | -171.1 | -225.9 | -220.6 | 623.5 | 1,071 |
| Net income 1 | -40.4 | -84.35 | -182.7 | -61.75 | -306.4 | -726.3 | -210.1 | -353.8 |
| Net Debt 1 | - | - | 1,778 | 3,772 | 8,367 | 9,528 | 8,927 | 7,069 |
| Reference price 2 | 2.850 | 4.940 | 4.770 | 7.710 | 5.270 | 7.990 | 7.990 | 7.990 |
| Nbr of stocks (in thousands) | 123,830 | 144,392 | 256,585 | 260,291 | 264,801 | 264,993 | - | - |
| Announcement Date | 3/28/22 | 3/10/23 | 3/11/24 | 2/28/25 | 3/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -2.89x | - | -58.8x | -.--% | 2.12B | |
| 26.42x | - | - | 1.58% | 2.61B | |
| 57.88x | 0.91x | 10.93x | -.--% | 2.59B | |
| Average | 27.14x | 0.91x | -23.93x | 0.53% | 2.44B | |
| Weighted average by Cap. | 29.08x | 0.91x | -20.42x | 0.56% |
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
- Stocks
- NEXT Stock
- Valuation NextDecade Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
