investorscraft@gmail.com

Intrinsic Value of New Fortress Energy Inc. (NFE)

Previous Close$4.15
Intrinsic Value
Upside potential
Previous Close
$4.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

New Fortress Energy Inc. operates as an integrated energy infrastructure company focused on delivering natural gas and liquefied natural gas (LNG) solutions to global markets. The company’s core revenue model is built around long-term contracts for LNG supply, power generation, and gas distribution, serving utilities, industrial customers, and emerging markets. NFE differentiates itself through vertically integrated operations, from LNG procurement to downstream infrastructure, ensuring reliability and cost efficiency. The company targets high-growth regions with limited gas access, positioning itself as a key enabler of energy transition by displacing higher-emission fuels. Its strategic assets include LNG terminals, power plants, and logistics networks, which provide a competitive moat in fragmented markets. NFE’s market positioning leverages its ability to rapidly deploy modular LNG solutions, catering to both developed and emerging economies seeking cleaner energy alternatives.

Revenue Profitability And Efficiency

In FY 2024, New Fortress Energy reported revenue of $2.36 billion, reflecting its scalable infrastructure and contract-based model. However, net income stood at -$249 million, with diluted EPS of -$1.03, indicating challenges in profitability amid high capital expenditures. Operating cash flow was $587 million, suggesting operational liquidity, though significant reinvestment ($2.62 billion in capex) underscores growth-focused spending.

Earnings Power And Capital Efficiency

NFE’s negative earnings highlight near-term pressures from expansion costs, but its operating cash flow demonstrates underlying cash generation. Capital efficiency remains strained due to heavy infrastructure investments, though these are expected to yield long-term returns as projects mature and contractual cash flows stabilize.

Balance Sheet And Financial Health

The company held $493 million in cash against $9.5 billion in total debt, indicating leveraged growth. While debt levels are elevated, they align with NFE’s asset-heavy strategy. Liquidity from operating cash flow provides near-term flexibility, but sustained capex demands careful balance sheet management.

Growth Trends And Dividend Policy

NFE’s growth is driven by LNG demand and infrastructure expansion, with dividends at $0.20 per share signaling partial income return despite reinvestment needs. Future trends hinge on execution of contracted projects and margin improvement from operational scale.

Valuation And Market Expectations

The market likely prices NFE on future cash flow potential from its infrastructure build-out, with current losses tempered by long-term contract visibility. Valuation metrics may reflect high growth expectations relative to near-term earnings.

Strategic Advantages And Outlook

NFE’s integrated model and focus on emerging LNG markets provide strategic advantages, though execution risks persist. The outlook depends on successful project deployments, cost management, and global energy transition tailwinds.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount