US · NJR
New Jersey Resources Corporation
- Sector
- Utilities · Regulated Gas
- Headquarters
- Wall, NJ 07719
- Website
- njresources.com
Price · as of 2025-09-30
$56.00
Market cap 5.47B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $37.24 | -33.5% |
| Intrinsic Value(DCF) | $18.64 | -66.71% |
| Graham-Dodd Method(GD) | $13.66 | -75.62% |
| Graham Formula(GF) | $72.06 | +28.67% |
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 | $14.66 | $7.73 | $0.35 | $4.87 | $24.48 |
| 2012 | $13.25 | $9.83 | $0.00 | $4.25 | $0.00 |
| 2013 | $15.20 | $8.07 | $52.86 | $5.44 | $66.30 |
| 2014 | $20.58 | $8.75 | $396.07 | $7.32 | $43.38 |
| 2015 | $20.10 | $8.34 | $0.29 | $10.14 | $0.00 |
| 2016 | $26.25 | $12.67 | $0.23 | $6.85 | $0.00 |
| 2017 | $32.91 | $13.18 | $0.70 | $6.69 | $44.93 |
| 2018 | $38.54 | $16.41 | $5.57 | $13.10 | $96.51 |
| 2019 | $33.94 | $18.09 | $0.70 | $9.39 | $0.00 |
| 2020 | $27.71 | $16.88 | $1.31 | $7.30 | $0.00 |
| 2021 | $34.05 | $18.70 | $5.53 | $4.84 | $20.51 |
| 2022 | $44.21 | $27.78 | $5.90 | $13.28 | $124.51 |
| 2023 | $40.42 | $28.68 | $1.91 | $10.82 | $0.00 |
| 2024 | $46.81 | $34.30 | $4.25 | $11.90 | $2.53 |
| 2025 | $44.61 | $37.24 | $3.54 | $13.65 | $72.06 |
AI valuation
Our deep-learning model estimates New Jersey Resources Corporation's (NJR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $37.24
- Current price
- $56.00
- AI upside
- -33.5%
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
$18.64
-66.71% upside
Graham-Dodd
$13.66
-75.62% upside
Graham Formula
$72.06
+28.67% 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 |
| NJR | New Jersey Resources Corp… | $56.00 | 5.47B | -33% | -67% | -76% | +29% | 13.33 | 1.87 | 2.20 | 11.06 | 94.90 | 1.88 | 21.43% | 21.43% | 16.51% | 14.62% | 5.70% | 4.61% | 1.58 | 3.39 | 0.73 | 0.20 | 5.05 | 1404.00% | 1394.00% | 6658.00% | -5.36% | 0.60 | -4.04% | 4.03% | 53.70% | 4.03% | 18.89 | -34.33 | 4.05 | 1.21 |
| CPK | Chesapeake Utilities Corp… | $135.97 | 3.22B | -8% | -49% | -72% | +13% | 22.87 | 2.01 | 3.45 | 12.98 | 169.46 | 2.98 | 31.62% | 27.70% | 15.09% | 9.39% | 6.13% | 3.68% | 1.02 | 3.54 | 0.45 | 0.29 | 4.38 | 1350.00% | 1814.00% | 8542.00% | -6.70% | 0.44 | -7.04% | 1.89% | 43.30% | 1.89% | 18.81 | -22.55 | 5.21 | 1.36 |
| NFG | National Fuel Gas Company | $91.03 | 8.65B | -19% | -62% | -65% | +55% | 14.18 | 2.38 | 3.23 | 7.76 | 2.46 | 2.38 | 66.13% | 35.72% | 22.77% | 17.45% | 10.59% | 6.09% | 0.92 | 5.22 | 0.44 | 0.29 | 2.14 | 57619.00% | 1711.00% | 3895.00% | 2.55% | 1.19 | 3.26% | 2.56% | 36.30% | 3.37% | 12.47 | 54.18 | 4.45 | 1.61 |
| NI | NiSource Inc. | $47.30 | 22.63B | -34% | -34% | -79% | +20% | 24.00 | 2.35 | 3.35 | 12.77 | 117.84 | 2.79 | 58.57% | 27.63% | 13.99% | 10.22% | 6.36% | 2.71% | 1.72 | 2.87 | 0.69 | 0.40 | 5.36 | 2037.00% | 2176.00% | -5125.00% | -1.89% | 0.68 | -1.75% | 2.38% | 57.20% | 2.38% | 20.90 | -91.32 | 5.77 | 0.84 |
| NWE | Northwestern Energy Group… | $69.96 | 4.3B | +2% | -55% | -77% | -40% | 23.71 | 1.49 | 2.67 | 12.89 | — | 1.71 | 82.31% | 20.23% | 11.24% | 6.31% | 5.19% | 2.20% | 1.14 | 2.17 | 0.72 | 0.31 | 5.58 | -1945.00% | 638.00% | -877.00% | -3.03% | 0.57 | -2.15% | 3.76% | 89.10% | 3.76% | 23.24 | -58.25 | 4.70 | 0.90 |
| NWN | Northwest Natural Holding… | $53.04 | 2.2B | -9% | -38% | -76% | +2% | 18.96 | 1.46 | 1.67 | 12.37 | 52.02 | 1.95 | 39.56% | 31.38% | 8.79% | 7.92% | 7.90% | 1.99% | 1.87 | 3.63 | 0.72 | 0.19 | 6.91 | 3645.00% | 1183.00% | 188.00% | -9.20% | 0.32 | -5.27% | 3.60% | 68.20% | 3.60% | 12.04 | -24.63 | 3.78 | 0.75 |
| OGS | ONE Gas, Inc. | $87.44 | 5.48B | -26% | -50% | -58% | +21% | 19.89 | 1.53 | 2.17 | 11.03 | 165.07 | 1.72 | 58.85% | 18.85% | 10.88% | 8.07% | 5.71% | 2.98% | 0.99 | 3.20 | 0.60 | 0.36 | 4.30 | 1205.00% | 1650.00% | -6165.00% | -2.44% | 0.38 | -1.95% | 3.06% | 60.80% | 3.06% | 18.83 | -67.11 | 3.55 | 1.01 |
| SWX | Southwest Gas Holdings, I… | $88.17 | 6.36B | -26% | -50% | -31% | — | 21.27 | 1.81 | 3.29 | 9.42 | 17.68 | 1.82 | 40.49% | 24.42% | 22.67% | 8.54% | 5.81% | 2.73% | 0.02 | — | 0.87 | 0.57 | 0.03 | 12029.00% | -6205.00% | 5098.00% | 9.69% | 0.70 | 10.69% | 1.40% | 29.70% | 74.62% | 13.16 | 10.08 | 3.21 | 1.11 |
| UGI | UGI Corporation | $37.41 | 8.04B | -17% | -55% | -94% | -23% | 11.78 | 1.67 | 1.10 | 9.11 | 8.00 | 5.00 | 49.86% | 15.19% | 9.30% | 14.87% | 9.27% | 4.44% | 1.58 | 2.69 | 0.89 | 0.58 | 4.32 | 14720.00% | 107.00% | 104.00% | 4.89% | 0.62 | 3.35% | 4.03% | 47.50% | 4.45% | 13.72 | 38.95 | 2.08 | 1.44 |
About New Jersey Resources Corporation
New Jersey Resources Corporation, an energy services holding company, provides regulated gas distribution, and retail and wholesale energy services. The company operates through four segments: Natural Gas Distribution, Clean Energy Ventures, Energy Services, and Storage and Transportation. The Natural Gas Distribution segment offers regulated natural gas utility services to approximately 564,000 residential and commercial customers throughout Burlington, Middlesex, Monmouth, Morris, Ocean, and Sussex counties in New Jersey; provides capacity and storage management services; and participates in the off-system sales and capacity release markets. The Clean Energy Ventures segment invests in, owns, and operates commercial and residential solar projects situated in New Jersey, Connecticut, Rhode Island, and New York. The Energy Services segment offers unregulated wholesale energy management services to other energy companies and natural gas producers, as well as maintains and transacts a portfolio of physical assets consisting of natural gas storage and transportation contracts in the United States and Canada. The Storage and Transportation segment invests in natural gas transportation and storage facilities. It provides heating, ventilation, and cooling services; holds commercial real estate properties; and offers solar equipment installation, and plumbing repair and installation services, as well as engages in the water appliance sale, installation, and servicing activities. The company was incorporated in 1981 and is headquartered in Wall, New Jersey.
- CEO
- Stephen D. Westhoven
- Employees
- 1.37K
- Beta
- 0.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($18.64 ÷ $56.00) − 1 = -66.71% (DCF, example).