As of 2025-05-21, the Intrinsic Value of Nordic American Tanker Ltd (NAT) is 4.28 USD. This NAT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.72 USD, the upside of Nordic American Tanker Ltd is 57.20%.
The range of the Intrinsic Value is 3.41 - 5.61 USD
Based on its market price of 2.72 USD and our intrinsic valuation, Nordic American Tanker Ltd (NAT) is undervalued by 57.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.41 - 5.61 | 4.28 | 57.2% |
| DCF (Growth 10y) | 3.69 - 5.84 | 4.54 | 67.0% |
| DCF (EBITDA 5y) | 2.53 - 3.09 | 2.77 | 1.8% |
| DCF (EBITDA 10y) | 3.13 - 3.99 | 3.51 | 29.1% |
| Fair Value | 5.51 - 5.51 | 5.51 | 102.46% |
| P/E | 1.63 - 2.58 | 2.19 | -19.4% |
| EV/EBITDA | 2.16 - 2.84 | 2.41 | -11.6% |
| EPV | 5.08 - 7.22 | 6.15 | 126.2% |
| DDM - Stable | 1.31 - 2.73 | 2.02 | -25.8% |
| DDM - Multi | 2.78 - 3.99 | 3.24 | 19.2% |
| Market Cap (mil) | 575.96 |
| Beta | 0.68 |
| Outstanding shares (mil) | 211.75 |
| Enterprise Value (mil) | 806.49 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.02% |
| Cost of Debt | 7.53% |
| WACC | 9.23% |