DSSI
Diamond S Shipping Inc
Price:  
9.69 
USD
Volume:  
246,180
United States | Oil, Gas & Consumable Fuels

DSSI DCF Valuation - Growth Exit 5Y

-94.5 %
Upside

What is the DCF valuation of DSSI?

The Discounted Cash Flow (DCF) valuation of Diamond S Shipping Inc (DSSI) is 0.53 USD. With the latest stock price at 9.69 USD, the upside of Diamond S Shipping Inc based on DCF is -94.5%.

Is DSSI a buy or a sell?

Based on the latest price of 9.69 USD and our DCF valuation, Diamond S Shipping Inc (DSSI) is a sell. Selling DSSI stocks now will result in a potential gain of 94.5%.

Range Selected
WACC / Discount Rate5.5% - 14.2%9.8%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price(5.90) - 76.370.53
Upside-160.9% - 688.2%-94.5%
9.69 USD
Stock Price
0.53 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

DSSI DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202012-202112-202212-202312-202412-2025
Revenue596249254266271277
% Growth
3%-58%2%5%2%2%
Cost of goods sold(360)(143)(139)(138)(134)(129)
% of Revenue60%57%54%52%49%47%
Selling, G&A expenses(30)(13)(13)(13)(14)(14)
% of Revenue5%5%5%5%5%5%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(180)(75)(77)(80)(82)(84)
% of Revenue30%30%30%30%30%30%
Tax expense0(5)(7)(9)(11)(14)
Tax rate0%27%27%27%27%27%
Net profit261419253137
% Margin4%5%8%10%11%13%