|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.540 USD | +2.45% |
|
-2.33% | +43.07% |
| 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 | 1,998 | - | - |
| Change | - | 102.12% | 71.59% | 63.97% | -30.46% | 43.18% | - | - |
| Enterprise Value (EV) 1 | 352.9 | 713.3 | 3,002 | 5,779 | 9,763 | 11,526 | 10,925 | 9,067 |
| Change | - | 102.12% | 320.86% | 92.51% | 68.93% | 18.06% | -5.21% | -17.01% |
| P/E | -8.38x | -7.6x | -5.07x | -32.1x | -4.5x | -2.73x | -9.49x | -5.61x |
| PBR | 17.1x | 11.8x | 4.25x | 5.31x | 14.4x | 0.32x | 0.16x | 0.11x |
| PEG | - | -0.1x | -0.1x | 0.4x | -0x | -0x | 0.1x | -0.1x |
| Capitalization / Revenue | - | - | - | - | - | - | 1.34x | 1.01x |
| EV / Revenue | - | - | - | - | - | - | 7.32x | 4.58x |
| EV / EBITDA | -18.3x | -13.1x | -24.5x | -34.2x | -45.7x | -58.2x | 16.2x | 6.66x |
| EV / EBIT | -18.1x | -13.1x | -24.5x | -33.8x | -43.2x | -52.2x | 17.5x | 8.47x |
| EV / FCF | -11.7x | -8.81x | -1.64x | - | - | -2.09x | -2.27x | -2.64x |
| FCF Yield | -8.52% | -11.4% | -60.8% | - | - | -47.9% | -44% | -37.9% |
| 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 | 7.540 | 7.540 | 7.540 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -2.66x | - | -57.96x | -.--% | 2B | |
| 68.19x | 1.04x | 12.53x | -.--% | 3.05B | |
| 26.08x | - | - | 1.6% | 2.52B | |
| Average | 30.54x | 1.04x | -22.71x | 0.53% | 2.52B | |
| Weighted average by Cap. | 35.47x | 1.04x | -15.36x | 0.53% |
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
