As of 2025-06-28, the Intrinsic Value of Ardmore Shipping Corp (ASC) is 36.08 USD. This ASC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.75 USD, the upside of Ardmore Shipping Corp is 270.10%.
The range of the Intrinsic Value is 28.77 - 49.27 USD
Based on its market price of 9.75 USD and our intrinsic valuation, Ardmore Shipping Corp (ASC) is undervalued by 270.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.77 - 49.27 | 36.08 | 270.1% |
| DCF (Growth 10y) | 31.69 - 53.23 | 39.42 | 304.3% |
| DCF (EBITDA 5y) | 17.36 - 22.18 | 19.15 | 96.4% |
| DCF (EBITDA 10y) | 23.07 - 29.72 | 25.71 | 163.7% |
| Fair Value | 17.25 - 17.25 | 17.25 | 76.94% |
| P/E | 11.11 - 20.34 | 14.44 | 48.1% |
| EV/EBITDA | 10.81 - 16.46 | 13.21 | 35.5% |
| EPV | 48.59 - 72.91 | 60.75 | 523.1% |
| DDM - Stable | 18.11 - 42.36 | 30.24 | 210.1% |
| DDM - Multi | 20.57 - 37.67 | 26.63 | 173.1% |
| Market Cap (mil) | 396.05 |
| Beta | 0.32 |
| Outstanding shares (mil) | 40.62 |
| Enterprise Value (mil) | 369.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.87% |
| Cost of Debt | 4.93% |
| WACC | 7.62% |