The estimated intrinsic value of Excelerate Energy, Inc. (EE) using a Dividend Discount Model (DDM) is $9.68 (based on the recommended DDM method), compared to the current stock price of $33.25. This suggests the stock may be overvalued by 70.9% relative to its intrinsic value.

For utility companies, which are valued primarily for their stable and predictable dividend streams, SharesGrow uses a Dividend Discount Model (DDM): Intrinsic Value = Annual Dividend ÷ (Cost of Equity − Dividend Growth Rate). This model assumes a long-term dividend growth rate of 4% — consistent with the historical average for regulated utilities — and uses a minimum 7% cost of equity. The DDM is the preferred valuation method for income-oriented stocks with stable payout histories.

The valuation uses a CAPM-derived discount rate of 7.1% (CAPM-derived from beta of 1.41). For comparison, the standard 20-year DCF model produces: Operating Cash Flow (OCF): $3,683.64 | Free Cash Flow (FCF): $2,312.58 | Net Income (NI): $311.96.

• Operating Cash Flow (OCF) exceeds Net Income (NI) significantly. This is common with companies that have large Stock-Based Compensation (SBC) or depreciation charges. Our Discounted Cash Flow (DCF) model may be using a cash flow base that is higher than earnings, but the method choice matters — check the recommended method below.