LPG
Dorian LPG Ltd
Price:  
27.73 
USD
Volume:  
680,799.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LPG Intrinsic Value

17.60 %
Upside

What is the intrinsic value of LPG?

As of 2025-07-11, the Intrinsic Value of Dorian LPG Ltd (LPG) is 32.61 USD. This LPG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.73 USD, the upside of Dorian LPG Ltd is 17.60%.

The range of the Intrinsic Value is 22.16 - 59.49 USD

Is LPG undervalued or overvalued?

Based on its market price of 27.73 USD and our intrinsic valuation, Dorian LPG Ltd (LPG) is undervalued by 17.60%.

27.73 USD
Stock Price
32.61 USD
Intrinsic Value
Intrinsic Value Details

LPG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.16 - 59.49 32.61 17.6%
DCF (Growth 10y) 24.06 - 59.23 34.00 22.6%
DCF (EBITDA 5y) 13.58 - 17.37 15.14 -45.4%
DCF (EBITDA 10y) 17.37 - 22.64 19.61 -29.3%
Fair Value 45.52 - 45.52 45.52 64.16%
P/E 17.46 - 27.25 22.48 -19.0%
EV/EBITDA 16.54 - 25.28 20.11 -27.5%
EPV 83.48 - 117.64 100.56 262.6%
DDM - Stable 17.42 - 51.79 34.61 24.8%
DDM - Multi 17.86 - 33.90 22.75 -17.9%

LPG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,185.46
Beta 1.16
Outstanding shares (mil) 42.75
Enterprise Value (mil) 1,421.86
Market risk premium 4.60%
Cost of Equity 8.07%
Cost of Debt 5.46%
WACC 6.72%