As of 2025-05-21, the Intrinsic Value of Ardmore Shipping Corp (ASC) is 36.76 USD. This ASC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.40 USD, the upside of Ardmore Shipping Corp is 253.50%.
The range of the Intrinsic Value is 29.64 - 49.17 USD
Based on its market price of 10.40 USD and our intrinsic valuation, Ardmore Shipping Corp (ASC) is undervalued by 253.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.64 - 49.17 | 36.76 | 253.5% |
| DCF (Growth 10y) | 32.68 - 53.13 | 40.17 | 286.3% |
| DCF (EBITDA 5y) | 17.71 - 22.04 | 19.27 | 85.3% |
| DCF (EBITDA 10y) | 23.56 - 29.60 | 25.95 | 149.5% |
| Fair Value | 17.30 - 17.30 | 17.30 | 66.37% |
| P/E | 11.14 - 20.40 | 14.48 | 39.2% |
| EV/EBITDA | 11.09 - 16.51 | 13.32 | 28.0% |
| EPV | 50.11 - 72.82 | 61.47 | 491.0% |
| DDM - Stable | 18.71 - 42.25 | 30.48 | 193.1% |
| DDM - Multi | 21.30 - 37.56 | 27.19 | 161.5% |
| Market Cap (mil) | 421.20 |
| Beta | 0.34 |
| Outstanding shares (mil) | 40.50 |
| Enterprise Value (mil) | 394.21 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.75% |
| Cost of Debt | 4.93% |
| WACC | 7.50% |