As of 2024-12-15, the Intrinsic Value of DHT Holdings Inc (DHT) is
18.05 USD. This DHT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.12 USD, the upside of DHT Holdings Inc is
97.90%.
The range of the Intrinsic Value is 13.92 - 25.35 USD
18.05 USD
Intrinsic Value
DHT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.92 - 25.35 |
18.05 |
97.9% |
| DCF (Growth 10y) |
17.50 - 31.16 |
22.45 |
146.2% |
| DCF (EBITDA 5y) |
10.44 - 15.28 |
12.68 |
39.0% |
| DCF (EBITDA 10y) |
14.30 - 20.87 |
17.24 |
89.0% |
| Fair Value |
25.05 - 25.05 |
25.05 |
174.71% |
| P/E |
7.38 - 14.22 |
11.15 |
22.3% |
| EV/EBITDA |
6.94 - 11.22 |
8.70 |
-4.6% |
| EPV |
14.82 - 22.65 |
18.74 |
105.4% |
| DDM - Stable |
7.46 - 18.04 |
12.75 |
39.8% |
| DDM - Multi |
12.26 - 22.01 |
15.65 |
71.6% |
DHT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,472.52 |
| Beta |
0.16 |
| Outstanding shares (mil) |
161.46 |
| Enterprise Value (mil) |
1,806.32 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.70% |
| Cost of Debt |
5.19% |
| WACC |
7.13% |