investorscraft@gmail.com

Intrinsic Value of South Jersey Industries, Inc. (SJI)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %29.2NaN
Revenue, $1992NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1643NaN
Operating income, $m349NaN
EBITDA, $m561NaN
Interest expense (income), $mNaN
Earnings before tax, $m135NaN
Tax expense, $m47NaN
Net income, $m88NaN

BALANCE SHEET

Cash and short-term investments, $m29NaN
Total assets, $m7309NaN
Adjusted assets (=assets-cash), $m7280NaN
Average production assets, $m5395NaN
Working capital, $m-317NaN
Total debt, $m3255NaN
Total liabilities, $m5309NaN
Total equity, $m1999NaN
Debt-to-equity ratio1.628NaN
Adjusted equity ratio0.280NaN

CASH FLOW

Net income, $m88NaN
Depreciation, amort., depletion, $m212NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m273NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-532NaN
Free cash flow, $m805NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-317
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount