Cheniere Energy, Inc.

Cheniere Energy, Inc.

LNGยทNYSE

$235.37

-0.27%
EnergyOil & Gas Midstream

Cheniere Energy, Inc., an energy infrastructure company, primarily engages in the liquefied natural gas (LNG) related businesses in the United States. It owns and operates the Sabine Pass LNG terminal in Cameron Parish, Louisiana; and the Corpus Christi LNG terminal near Corpus Christi, Texas. The company also owns Creole Trail pipeline, a 94-mile natural gas supply pipeline that interconnects the Sabine Pass LNG Terminal with several interstate and intrastate pipelines; and operates Corpus Christi pipeline, a 21.5-mile natural gas supply pipeline that interconnects the Corpus Christi LNG terminal with various interstate and intrastate natural gas pipelines. It is also involved in the LNG and natural gas marketing business. The company was incorporated in 1983 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$49.32B
EPS24.1900
P/E Ratio9.73
Earnings Date08/06/2026
Cheniere Energy, Inc.

Cheniere Energy, Inc. Fair Value Envelope

LNG ยท NYSE

Our analysis suggests that LNG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $235.37, this represents a potential HIDDEN relative to our calculated worth for Cheniere Energy, Inc..

Intrinsic Value
Current Price: $235.37

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$15.5B
+ Cash & Equivalents$1.6B
Firm Value$17.1B
- Debt$28.6B
Equity Value-$11.5B
/ Shares Outstanding222,325,274B
DCF Value-$52
OVERVALUED BY 122%

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
$4.3B
$3.4B
$2.6B
$2.0B
$1.6B
$1.2B
$971.1M
$757.2M
$590.5M
$460.4M
Maintenance CapEx
-$480.0M
-$374.3M
-$291.9M
-$227.6M
-$177.5M
-$138.4M
-$107.9M
-$84.2M
-$65.6M
-$51.2M
Owner Earnings
$3.8B
$3.0B
$2.3B
$1.8B
$1.4B
$1.1B
$863.2M
$673.1M
$524.9M
$409.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.6B
$2.6B
$1.9B
$1.3B
$966.1M
$697.5M
$503.6M
$363.6M
$262.6M
$189.6M
Terminal Value represents 20.8% of Enterprise Value