DHT
DHT Holdings Inc
Price:  
12.19 
USD
Volume:  
1,448,809.00
Bermuda | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DHT Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of DHT Holdings Inc (DHT) is 17.48 USD. This DHT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.19 USD, the upside of DHT Holdings Inc is %.

The range of the Intrinsic Value is 14.38 - 22.20 USD

12.19 USD
Stock Price
17.48 USD
Intrinsic Value
Intrinsic Value Details

DHT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.38 - 22.20 17.48 43.4%
DCF (Growth 10y) 17.88 - 26.85 21.44 75.9%
DCF (EBITDA 5y) 12.23 - 14.88 13.60 11.6%
DCF (EBITDA 10y) 15.74 - 19.42 17.58 44.2%
Fair Value 26.37 - 26.37 26.37 116.30%
P/E 7.38 - 12.03 10.64 -12.7%
EV/EBITDA 8.40 - 13.21 10.40 -14.7%
EPV 17.63 - 22.79 20.21 65.8%
DDM - Stable 9.56 - 19.41 14.48 18.8%
DDM - Multi 13.16 - 19.95 15.80 29.6%

DHT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,966.61
Beta -0.31
Outstanding shares (mil) 161.33
Enterprise Value (mil) 2,291.32
Market risk premium 4.60%
Cost of Equity 6.81%
Cost of Debt 5.27%
WACC 6.53%