Excelerate Energy, Inc. (EE)

Market price: $33.18

6 valuation methods

• Dividend Discount Model (DDM): $15.97 to $26.23 (midpoint $19.94)
• P / B: $23.93 to $76.08 (midpoint $34.50)
• EV / EBITDA: $67.58 to $115.47 (midpoint $67.99)
• P / E: $85.27 to $126.88 (midpoint $110.71)
• EV / Revenue: $90.75 to $168.82 (midpoint $122.28)
• DCF (FCFF): $332.25 to $665.79 (midpoint $451.57)