|
Market Closed -
Nasdaq
16:00:00 2026-10-20 EDT
|
5-day change | 1st Jan Change | ||
| 6.170 USD | -1.28% |
|
-9.26% | +17.08% |
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 | 1,642 | - | - |
| Change | - | 102.12% | 71.59% | 63.97% | -30.46% | 17.69% | - | - |
| Enterprise Value (EV) 1 | 352.9 | 713.3 | 3,002 | 5,779 | 9,763 | 12,636 | 13,987 | 14,756 |
| Change | - | 102.12% | 320.86% | 92.51% | 68.93% | 29.44% | 10.69% | 5.5% |
| P/E | -8.38x | -7.6x | -5.07x | -32.1x | -4.5x | -2.71x | -5.19x | -10.8x |
| PBR | 17.1x | 11.8x | 4.25x | 5.31x | 14.4x | 0.56x | 0.16x | 0.1x |
| PEG | - | -0.1x | -0.1x | 0.4x | -0x | -0x | 0.1x | 0.2x |
| Capitalization / Revenue | - | - | - | - | - | - | 0.67x | 0.38x |
| EV / Revenue | - | - | - | - | - | - | 5.71x | 3.45x |
| EV / EBITDA | -18.3x | -13.1x | -24.5x | -34.2x | -45.7x | -64.5x | 18.3x | 9.98x |
| EV / EBIT | -18.1x | -13.1x | -24.5x | -33.8x | -43.2x | -59.4x | 23x | 11.9x |
| EV / FCF | -11.7x | -8.81x | -1.64x | - | - | -2.23x | -2.19x | - |
| FCF Yield | -8.52% | -11.4% | -60.8% | - | - | -44.8% | -45.7% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.34 | -0.65 | -0.94 | -0.24 | -1.17 | -2.276 | -1.189 | -0.5716 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | - | - | - | - | 2,448 | 4,273 |
| EBITDA 1 | -19.32 | -54.31 | -122.5 | -169.1 | -213.8 | -195.8 | 762.3 | 1,479 |
| EBIT 1 | -19.51 | -54.48 | -122.7 | -171.1 | -225.9 | -212.7 | 607.2 | 1,236 |
| Net income 1 | -40.4 | -84.35 | -182.7 | -61.75 | -306.4 | -619.9 | -316.3 | -48.47 |
| Net Debt 1 | - | - | 1,778 | 3,772 | 8,367 | 10,994 | 12,344 | 13,114 |
| Reference price 2 | 2.850 | 4.940 | 4.770 | 7.710 | 5.270 | 6.170 | 6.170 | 6.170 |
| Nbr of stocks (in thousands) | 123,830 | 144,392 | 256,585 | 260,291 | 264,801 | 266,185 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -2.75x | - | -64.65x | -.--% | 1.64B | |
| 53.38x | 2.47x | 23.56x | 0.07% | 89.6B | |
| 11.74x | 1.02x | 5.59x | 4.98% | 66.3B | |
| 24.6x | 1.92x | 18.86x | 1.18% | 53.06B | |
| 30.1x | 3.77x | 20.43x | 0.22% | 49.09B | |
| 45.81x | 3.71x | 23.41x | 2.12% | 35.57B | |
| 21.47x | 1.5x | 13.83x | 0.21% | 30.99B | |
| 25.83x | 0.64x | 10.59x | 2.41% | 31.34B | |
| 5.24x | 0.32x | 6.06x | 5.38% | 28.02B | |
| 21.53x | 0.4x | 6.36x | 2.86% | 26.86B | |
| Average | 23.69x | 1.75x | 6.40x | 1.94% | 41.25B | |
| Weighted average by Cap. | 29.50x | 1.93x | 15.31x | 1.93% |
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
Select your edition
All financial news and data tailored to specific country editions
