Excelerate Energy, Inc. (EE)

Market price: $33.29

6 valuation methods

• Dividend Discount Model (DDM): $16.01 to $26.33 (midpoint $20.00)
• P / B: $24.10 to $75.70 (midpoint $34.49)
• EV / EBITDA: $67.73 to $115.20 (midpoint $68.01)
• P / E: $85.28 to $127.13 (midpoint $110.47)
• EV / Revenue: $90.69 to $168.48 (midpoint $122.13)
• DCF (FCFF): $333.09 to $668.50 (midpoint $452.96)