As of 2024-12-13, the Intrinsic Value of Eagle Bulk Shipping Inc (EGLE) is
65.55 USD. This EGLE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 62.60 USD, the upside of Eagle Bulk Shipping Inc is
4.70%.
The range of the Intrinsic Value is 18.06 - 1,681.98 USD
65.55 USD
Intrinsic Value
EGLE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.06 - 1,681.98 |
65.55 |
4.7% |
| DCF (Growth 10y) |
25.73 - 1,848.68 |
78.34 |
25.1% |
| DCF (EBITDA 5y) |
22.34 - 49.60 |
33.39 |
-46.7% |
| DCF (EBITDA 10y) |
26.01 - 72.07 |
44.06 |
-29.6% |
| Fair Value |
51.15 - 51.15 |
51.15 |
-18.28% |
| P/E |
7.28 - 24.28 |
15.76 |
-74.8% |
| EV/EBITDA |
(7.55) - 33.65 |
5.49 |
-91.2% |
| EPV |
52.86 - 172.99 |
112.93 |
80.4% |
| DDM - Stable |
24.24 - 218.25 |
121.25 |
93.7% |
| DDM - Multi |
54.52 - 366.11 |
93.53 |
49.4% |
EGLE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
692.98 |
| Beta |
1.09 |
| Outstanding shares (mil) |
11.07 |
| Enterprise Value (mil) |
1,058.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.15% |
| Cost of Debt |
13.11% |
| WACC |
8.15% |