What is the intrinsic value of SHIP.L?

As of 2025-05-14, the Intrinsic Value of Tufton Oceanic Assets Ltd (SHIP.L) is 2.35 USD. This SHIP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.06 USD, the upside of Tufton Oceanic Assets Ltd is 120.50%.

The range of the Intrinsic Value is 2.02 - 2.81 USD

Is SHIP.L undervalued or overvalued?

Based on its market price of 1.06 USD and our intrinsic valuation, Tufton Oceanic Assets Ltd (SHIP.L) is undervalued by 120.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.02 - 2.81	2.35	120.5%
DCF (Growth 10y)	2.20 - 2.98	2.53	137.1%
DCF (EBITDA 5y)	1.52 - 1.72	1.62	52.3%
DCF (EBITDA 10y)	1.84 - 2.12	1.98	85.9%
Fair Value	6.18 - 6.18	6.18	480.56%
P/E	1.06 - 2.44	1.44	34.9%
EV/EBITDA	1.02 - 1.50	1.28	19.7%
EPV	3.29 - 4.10	3.70	247.1%
DDM - Stable	1.18 - 2.24	1.71	60.9%
DDM - Multi	1.00 - 1.47	1.19	11.9%