|
Real-time Estimate
Cboe BZX
18:43:19 06/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 6.875 USD | +4.64% |
|
+8.52% | +30.55% |
Company Valuation: NextDecade Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 352.9 | 713.3 | 1,224 | 2,007 | 1,396 | 1,749 | - | - |
| Change | - | 102.12% | 71.59% | 63.97% | -30.46% | 25.32% | - | - |
| Enterprise Value (EV) 1 | 352.9 | 713.3 | 3,002 | 5,779 | 9,763 | 12,743 | 14,081 | 14,859 |
| Change | - | 102.12% | 320.86% | 92.51% | 68.93% | 30.52% | 10.51% | 5.52% |
| P/E | -8.38x | -7.6x | -5.07x | -32.1x | -4.5x | -2.89x | -8.1x | -11.9x |
| PBR | 17.1x | 11.8x | 4.25x | 5.31x | 14.4x | 0.6x | 0.17x | 0.11x |
| PEG | - | -0.1x | -0.1x | 0.4x | -0x | -0x | 0.1x | 0.4x |
| Capitalization / Revenue | - | - | - | - | - | - | 0.74x | 0.41x |
| EV / Revenue | - | - | - | - | - | - | 5.94x | 3.46x |
| EV / EBITDA | -18.3x | -13.1x | -24.5x | -34.2x | -45.7x | -65.4x | 24x | 9.94x |
| EV / EBIT | -18.1x | -13.1x | -24.5x | -33.8x | -43.2x | -60.3x | 34.7x | 11.8x |
| EV / FCF | -11.7x | -8.81x | -1.64x | - | - | -2.25x | -2.21x | - |
| FCF Yield | -8.52% | -11.4% | -60.8% | - | - | -44.4% | -45.4% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.34 | -0.65 | -0.94 | -0.24 | -1.17 | -2.273 | -0.8107 | -0.5516 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | - | - | - | - | 2,372 | 4,298 |
| EBITDA 1 | -19.32 | -54.31 | -122.5 | -169.1 | -213.8 | -195 | 587.1 | 1,494 |
| EBIT 1 | -19.51 | -54.48 | -122.7 | -171.1 | -225.9 | -211.4 | 405.8 | 1,257 |
| Net income 1 | -40.4 | -84.35 | -182.7 | -61.75 | -306.4 | -618.5 | -343.4 | -45.05 |
| Net Debt 1 | - | - | 1,778 | 3,772 | 8,367 | 10,994 | 12,333 | 13,110 |
| Reference price 2 | 2.850 | 4.940 | 4.770 | 7.710 | 5.270 | 6.570 | 6.570 | 6.570 |
| Nbr of stocks (in thousands) | 123,830 | 144,392 | 256,585 | 260,291 | 264,801 | 266,185 | - | - |
| Announcement Date | 28/03/22 | 10/03/23 | 11/03/24 | 28/02/25 | 02/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -2.89x | - | -65.35x | -.--% | 1.75B | |
| 58.97x | 2.72x | 25.92x | 0.06% | 103B | |
| 11.68x | 1.01x | 5.55x | 5% | 65.94B | |
| 35.27x | 4.44x | 24.11x | 0.19% | 60.19B | |
| 25.23x | 1.95x | 19.18x | 1.17% | 53.42B | |
| 47.94x | 3.86x | 24.44x | 2.02% | 37.24B | |
| 23.79x | 1.62x | 14.99x | 0.19% | 34.37B | |
| 27.77x | 0.69x | 11.4x | 2.24% | 33.92B | |
| 22.43x | 0.42x | 6.68x | 2.76% | 28.16B | |
| 5.01x | 0.31x | 5.98x | 5.63% | 26.75B | |
| Average | 25.52x | 1.89x | 7.29x | 1.93% | 44.45B | |
| Weighted average by Cap. | 32.86x | 2.17x | 16.99x | 1.79% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NEXT Stock
- Valuation NextDecade Corporation
Select your edition
All financial news and data tailored to specific country editions
