Previous Close | $27.09 |
Intrinsic Value | $28.32 |
Upside potential | +5% |
Data is not available at this time.
Excelerate Energy, Inc. operates as a flexible liquefied natural gas (LNG) solutions provider, specializing in the midstream segment of the energy sector. The company’s core revenue model is built on long-term contracts for LNG regasification and transportation services, leveraging its fleet of floating storage and regasification units (FSRUs). Excelerate serves utilities, governments, and industrial customers, offering tailored energy solutions that bridge supply gaps in regions with limited pipeline infrastructure. The company differentiates itself through operational flexibility, rapid deployment capabilities, and a focus on emerging markets where LNG demand is growing. Excelerate’s market position is strengthened by its strategic partnerships and ability to provide end-to-end LNG solutions, positioning it as a key player in the global energy transition. The company competes with traditional LNG import terminals and other FSRU operators but maintains an edge due to its asset-light approach and scalable infrastructure.
Excelerate Energy reported revenue of $851.4 million for FY 2024, with net income of $32.9 million, reflecting a net margin of approximately 3.9%. The company generated $244.4 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled $113.3 million, indicating disciplined reinvestment in its asset base. These metrics suggest moderate profitability and efficient capital deployment, though margins are influenced by the capital-intensive nature of the LNG industry.
The company’s diluted EPS of $1.27 underscores its earnings capability, supported by stable contract revenues and operational leverage. Excelerate’s capital efficiency is evident in its ability to generate positive operating cash flow despite significant capex demands. The balance between growth investments and cash generation highlights a sustainable business model, though earnings power remains sensitive to LNG market volatility and contract renewals.
Excelerate maintains a robust balance sheet with $537.5 million in cash and equivalents, providing liquidity for operations and growth. Total debt stands at $697.4 million, resulting in a net debt position of $159.9 million. The manageable leverage ratio and strong cash reserves indicate financial stability, though the company’s debt profile warrants monitoring given the cyclicality of energy markets.
Excelerate’s growth is tied to global LNG demand, particularly in emerging markets. The company’s dividend payout of $1.02 per share reflects a commitment to shareholder returns, with a yield that aligns with industry peers. Future growth may hinge on expanding its FSRU fleet and securing new long-term contracts, though dividend sustainability will depend on cash flow consistency.
The market likely values Excelerate based on its contracted revenue streams and growth potential in the LNG sector. Trading multiples should be assessed against peers, considering its niche focus on FSRUs. Investors may weigh the company’s ability to capitalize on energy transition trends against execution risks in volatile commodity markets.
Excelerate’s strategic advantages include its flexible infrastructure and first-mover presence in underserved LNG markets. The outlook remains positive, driven by global energy security concerns and the shift toward cleaner fuels. However, regulatory changes and competition from alternative energy sources could pose challenges. The company’s ability to adapt to market dynamics will be critical for long-term success.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |