NAT
Nordic American Tanker Ltd
Price:  
2.61 
USD
Volume:  
3,548,066.00
Bermuda | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NAT Intrinsic Value

151.50 %
Upside

As of 2024-12-13, the Intrinsic Value of Nordic American Tanker Ltd (NAT) is 6.56 USD. This NAT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.61 USD, the upside of Nordic American Tanker Ltd is 151.50%.

The range of the Intrinsic Value is 5.00 - 9.31 USD

2.61 USD
Stock Price
6.56 USD
Intrinsic Value
Intrinsic Value Details

NAT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.00 - 9.31 6.56 151.5%
DCF (Growth 10y) 5.95 - 10.80 7.71 195.5%
DCF (EBITDA 5y) 3.27 - 4.33 3.84 47.0%
DCF (EBITDA 10y) 4.62 - 6.33 5.46 109.2%
Fair Value 7.38 - 7.38 7.38 182.82%
P/E 1.96 - 4.28 2.87 10.1%
EV/EBITDA (0.81) - 3.45 1.11 -57.4%
EPV 2.24 - 3.95 3.09 18.5%
DDM - Stable 1.79 - 4.72 3.25 24.7%
DDM - Multi 4.25 - 7.82 5.43 107.9%

NAT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 544.97
Beta 0.42
Outstanding shares (mil) 208.80
Enterprise Value (mil) 789.97
Market risk premium 4.60%
Cost of Equity 9.09%
Cost of Debt 7.27%
WACC 8.45%