VGAS - NASDAQ

Verde Clean Fuels, Inc.

Verde Clean Fuels, Inc.

VGASยทNASDAQ

$1.53

+1.3%
UtilitiesRenewable Utilities

Verde Clean Fuels, Inc. focuses on suppling gasoline and other fuels derived from renewable feedstocks or natural gas. It specializes in the conversion of synthesis gas, or syngas, derived from feedstocks, such as biomass, municipal solid waste, and mixed plastics, as well as natural gas, including synthetic natural gas and other feedstocks, into gasoline through proprietary liquid fuels technology. Verde Clean Fuels, Inc. was founded in 2007 and is based in Hillsborough, New Jersey.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$68.16M
EPS-0.7900
P/E Ratio-1.94
Earnings Date05/11/2026
Verde Clean Fuels, Inc.

Verde Clean Fuels, Inc. Fair Value Envelope

VGAS ยท NASDAQ

Our analysis suggests that VGAS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.53, this represents a potential HIDDEN relative to our calculated worth for Verde Clean Fuels, Inc..

HIDDEN
Intrinsic Value
Current Price: $1.53

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$10.8M
+ Cash & Equivalents$57.2M
Firm Value$46.4M
- Debt$186.0K
Equity Value$46.2M
/ Shares Outstanding44,549,622B
DCF Value$1
OVERVALUED BY 32%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$4.9M
-$2.7M
-$1.5M
-$813.1K
-$447.2K
-$245.9K
-$135.2K
-$74.4K
-$40.9K
-$22.5K
Maintenance CapEx
-$845.3K
-$464.9K
-$255.6K
-$140.6K
-$77.3K
-$42.5K
-$23.4K
-$12.9K
-$7.1K
-$3.9K
Owner Earnings
-$5.7M
-$3.2M
-$1.7M
-$953.7K
-$524.5K
-$288.4K
-$158.6K
-$87.2K
-$48.0K
-$26.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$5.3M
-$2.7M
-$1.4M
-$701.0K
-$356.9K
-$181.8K
-$92.6K
-$47.1K
-$24.0K
-$12.2K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your VGAS research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.