US · LNG
Cheniere Energy, Inc.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Houston, TX 77002
- Website
- cheniere.com
Price · as of 2025-12-31
$270.06
Market cap 51.81B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $171.58 | -36.47% |
| Intrinsic Value(DCF) | $219.39 | -18.76% |
| Graham-Dodd Method(GD) | $126.19 | -53.27% |
| Graham Formula(GF) | $763.46 | +182.7% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $15.48 | $15.61 | $0.12 | $0.00 | $0.00 |
| 2012 | $21.68 | $19.81 | $0.00 | $0.00 | $0.00 |
| 2013 | $49.49 | $75.76 | $0.00 | $0.00 | $0.00 |
| 2014 | $72.13 | $57.57 | $0.00 | $0.00 | $0.00 |
| 2015 | $35.34 | $72.70 | $0.00 | $0.00 | $0.00 |
| 2016 | $43.53 | $90.45 | $0.00 | $0.00 | $0.00 |
| 2017 | $51.64 | $111.64 | $6.71 | $0.00 | $0.00 |
| 2018 | $63.35 | $104.71 | $0.41 | $7.13 | $91.90 |
| 2019 | $43.50 | $85.62 | $688.92 | $12.29 | $60.24 |
| 2020 | $71.81 | $105.38 | $150.61 | $0.00 | $0.00 |
| 2021 | $124.47 | $126.50 | $2,871.02 | $0.00 | $0.00 |
| 2022 | $149.69 | $184.48 | $20,478.24 | $0.00 | $543.43 |
| 2023 | $151.96 | $236.32 | $1,880.48 | $199.89 | $0.00 |
| 2024 | $218.11 | $184.18 | $24.12 | $68.75 | $0.00 |
| 2025 | $248.93 | $171.58 | $71.32 | $126.19 | $763.46 |
AI valuation
Our deep-learning model estimates Cheniere Energy, Inc.'s (LNG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $171.58
- Current price
- $270.06
- AI upside
- -36.47%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$219.39
-18.76% upside
Graham-Dodd
$126.19
-53.27% upside
Graham Formula
$763.46
+182.7% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LNG | Cheniere Energy, Inc. | $270.06 | 51.81B | -36% | -19% | -53% | +183% | 10.29 | 6.91 | 2.79 | 6.17 | 14.71 | 6.98 | 28.97% | 46.41% | 27.15% | 78.08% | 37.50% | 11.59% | 0.38 | 9.61 | 0.94 | 0.76 | 0.16 | 6993.00% | 2444.00% | -2202.00% | 4.50% | 1.41 | 12.96% | 0.82% | 8.50% | 45.16% | 6.16 | 22.80 | 2.86 | 2.33 |
| BKR | Baker Hughes Company | $65.26 | 64.49B | -31% | -55% | -81% | -69% | 24.41 | 3.40 | 2.31 | 15.45 | — | 7.39 | 23.60% | 12.83% | 9.33% | 14.69% | 15.99% | 6.62% | 0.38 | 16.02 | 1.36 | 0.84 | 0.80 | -1275.00% | -34.00% | 2352.00% | 3.96% | 0.27 | 12.50% | 1.42% | 34.70% | 2.02% | 18.62 | 26.11 | 2.39 | 2.76 |
| CQP | Cheniere Energy Partners,… | $61.30 | 29.67B | -16% | -43% | — | +209% | 11.97 | 9.57 | 2.81 | 10.09 | 26.50 | 9.57 | 34.35% | 34.45% | 27.77% | 101.35% | 21.58% | 14.46% | 4.65 | 4.92 | 0.78 | 0.64 | 3.27 | 4518.00% | 2360.00% | -871.00% | 8.51% | 1.62 | 14.96% | 6.84% | 81.80% | 8.16% | 12.06 | 17.39 | 4.15 | 2.36 |
| ET | Energy Transfer LP | $18.84 | 64.82B | -27% | -6% | — | -42% | 12.21 | 2.03 | 0.84 | 9.38 | 223.33 | 3.25 | 21.79% | 11.42% | 5.93% | 16.43% | 9.11% | 4.27% | 2.08 | 2.84 | 1.22 | 0.85 | 4.71 | 547.00% | -5.00% | -4762.00% | 5.52% | 0.68 | 3.85% | 6.78% | 82.80% | 6.78% | 14.83 | 36.40 | 1.69 | 1.28 |
| FANG | Diamondback Energy, Inc. | $174.08 | 49.88B | +1% | -51% | -44% | +42% | 31.09 | 1.40 | 3.44 | 9.24 | — | 1.40 | 35.16% | 32.73% | 11.07% | 4.45% | 8.01% | 2.41% | 0.39 | 20.16 | 0.42 | 0.32 | 2.01 | -6310.00% | 3631.00% | -19741.00% | 10.12% | 1.90 | 10.33% | 2.23% | 69.50% | 6.12% | 13.44 | 12.63 | 4.40 | 1.59 |
| KMI | Kinder Morgan, Inc. | $33.27 | 74.02B | -10% | -57% | — | -17% | 24.80 | 2.42 | 4.45 | 14.40 | 145.11 | 8.07 | 43.66% | 28.39% | 18.03% | 9.86% | 6.04% | 4.17% | 1.04 | 2.67 | 0.64 | 0.42 | 4.32 | 1709.00% | 1245.00% | 715.00% | 4.27% | 1.45 | 5.10% | 3.45% | 85.70% | 3.45% | 22.38 | 33.43 | 6.35 | 1.30 |
| MPLX | MPLX Lp | $58.94 | 59.95B | +18% | -44% | -50% | +32% | 12.27 | 4.15 | 5.10 | 11.52 | 84.67 | 13.78 | 45.23% | 40.30% | 41.57% | 34.71% | 13.21% | 12.20% | 1.78 | 4.84 | 1.23 | 0.66 | 3.26 | 1449.00% | 837.00% | -10000.00% | 0.00% | 1.82 | 0.00% | 0.00% | 0.00% | 0.00% | 17.65 | — | 7.11 | 1.93 |
| OKE | ONEOK, Inc. | $82.77 | 52.08B | +20% | +582% | -21% | +298% | 9.12 | 2.41 | 1.61 | 11.17 | 188.70 | 4.71 | 21.46% | 20.72% | 10.10% | 30.09% | 10.35% | 9.10% | 1.46 | 3.91 | 0.71 | 0.49 | 4.20 | 484.00% | 5542.00% | 5061.00% | 7.96% | 1.52 | 8.32% | 1.19% | 10.90% | 1.28% | 12.49 | 20.15 | 2.59 | 1.60 |
| SU | Suncor Energy Inc. | $56.52 | 68.36B | -7% | -31% | -70% | -71% | 16.64 | 2.18 | 2.01 | 6.99 | 604.26 | 2.36 | 59.08% | 31.67% | 12.10% | 13.20% | 19.97% | 6.58% | 0.41 | 20.86 | 1.39 | 0.89 | 0.91 | 275.00% | -351.00% | -2699.00% | 7.03% | 1.25 | 11.98% | 2.85% | 47.50% | 6.03% | 7.30 | 16.35 | 2.31 | 2.85 |
| TRP | TC Energy Corporation | $64.37 | 67B | -7% | -60% | — | -33% | 25.37 | 3.47 | 6.23 | 16.37 | — | 6.67 | 50.03% | 44.23% | 23.15% | 13.59% | 6.09% | 3.15% | 2.23 | 1.98 | 0.63 | 0.33 | 6.40 | -2619.00% | 1029.00% | 5540.00% | 2.20% | 0.74 | 2.38% | 3.83% | 97.10% | 4.09% | 23.11 | 74.67 | 10.22 | 0.90 |
About Cheniere Energy, Inc.
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.
- CEO
- Jack A. Fusco
- Employees
- 1.71K
- Beta
- 0.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($219.39 ÷ $270.06) − 1 = -18.76% (DCF, example).