As of 2025-07-04, the Intrinsic Value of Euroseas Ltd (ESEA) is 201.04 USD. This ESEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.51 USD, the upside of Euroseas Ltd is 323.20%.
The range of the Intrinsic Value is 157.21 - 276.83 USD
Based on its market price of 47.51 USD and our intrinsic valuation, Euroseas Ltd (ESEA) is undervalued by 323.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 157.21 - 276.83 | 201.04 | 323.2% |
| DCF (Growth 10y) | 162.62 - 275.65 | 204.28 | 330.0% |
| DCF (EBITDA 5y) | 137.92 - 208.85 | 160.29 | 237.4% |
| DCF (EBITDA 10y) | 154.39 - 231.89 | 180.69 | 280.4% |
| Fair Value | 533.85 - 533.85 | 533.85 | 1,023.77% |
| P/E | 52.30 - 81.57 | 61.73 | 29.9% |
| EV/EBITDA | 48.92 - 86.66 | 57.53 | 21.1% |
| EPV | 35.76 - 60.39 | 48.08 | 1.2% |
| DDM - Stable | 137.00 - 310.31 | 223.66 | 370.8% |
| DDM - Multi | 84.11 - 155.03 | 109.68 | 130.9% |
| Market Cap (mil) | 333.01 |
| Beta | 1.12 |
| Outstanding shares (mil) | 7.01 |
| Enterprise Value (mil) | 486.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.05% |
| Cost of Debt | 4.89% |
| WACC | 6.91% |