As of 2025-05-03, the Intrinsic Value of Star Bulk Carriers Corp (SBLK) is 37.64 USD. This SBLK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.03 USD, the upside of Star Bulk Carriers Corp is 150.50%.
The range of the Intrinsic Value is 31.10 - 47.27 USD
Based on its market price of 15.03 USD and our intrinsic valuation, Star Bulk Carriers Corp (SBLK) is undervalued by 150.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.10 - 47.27 | 37.64 | 150.5% |
| DCF (Growth 10y) | 35.14 - 51.60 | 41.84 | 178.4% |
| DCF (EBITDA 5y) | 16.65 - 22.01 | 18.52 | 23.2% |
| DCF (EBITDA 10y) | 24.10 - 30.66 | 26.63 | 77.2% |
| Fair Value | 65.02 - 65.02 | 65.02 | 332.63% |
| P/E | 12.80 - 20.84 | 16.90 | 12.4% |
| EV/EBITDA | 5.77 - 18.09 | 11.40 | -24.1% |
| EPV | 58.70 - 75.68 | 67.19 | 347.0% |
| DDM - Stable | 16.36 - 31.05 | 23.70 | 57.7% |
| DDM - Multi | 22.00 - 31.14 | 25.70 | 71.0% |
| Market Cap (mil) | 1,760.46 |
| Beta | 1.08 |
| Outstanding shares (mil) | 117.13 |
| Enterprise Value (mil) | 2,595.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.84% |
| Cost of Debt | 4.99% |
| WACC | 7.76% |