As of 2024-12-12, the Intrinsic Value of Dorian LPG Ltd (LPG) is
77.49 USD. This LPG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.32 USD, the upside of Dorian LPG Ltd is
218.60%.
The range of the Intrinsic Value is 58.96 - 112.29 USD
77.49 USD
Intrinsic Value
LPG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
58.96 - 112.29 |
77.49 |
218.6% |
| DCF (Growth 10y) |
66.53 - 123.24 |
86.33 |
255.0% |
| DCF (EBITDA 5y) |
41.04 - 53.70 |
48.05 |
97.6% |
| DCF (EBITDA 10y) |
52.56 - 70.85 |
61.75 |
153.9% |
| Fair Value |
140.15 - 140.15 |
140.15 |
476.26% |
| P/E |
32.33 - 53.59 |
46.65 |
91.8% |
| EV/EBITDA |
30.22 - 41.84 |
36.51 |
50.1% |
| EPV |
74.21 - 116.85 |
95.53 |
292.8% |
| DDM - Stable |
34.36 - 85.49 |
59.92 |
146.4% |
| DDM - Multi |
37.55 - 71.86 |
49.23 |
102.4% |
LPG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,040.90 |
| Beta |
0.10 |
| Outstanding shares (mil) |
42.80 |
| Enterprise Value (mil) |
1,271.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.16% |
| Cost of Debt |
4.64% |
| WACC |
6.95% |