As of 2025-05-10, the Intrinsic Value of Seanergy Maritime Holdings Corp (SHIP) is 15.17 USD. This SHIP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.60 USD, the upside of Seanergy Maritime Holdings Corp is 170.90%.
The range of the Intrinsic Value is 10.59 - 22.64 USD
Based on its market price of 5.60 USD and our intrinsic valuation, Seanergy Maritime Holdings Corp (SHIP) is undervalued by 170.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.59 - 22.64 | 15.17 | 170.9% |
| DCF (Growth 10y) | 15.48 - 30.07 | 21.05 | 275.8% |
| DCF (EBITDA 5y) | 15.64 - 35.14 | 25.16 | 349.2% |
| DCF (EBITDA 10y) | 18.37 - 38.90 | 27.91 | 398.4% |
| Fair Value | 64.15 - 64.15 | 64.15 | 1,045.61% |
| P/E | 5.26 - 8.42 | 6.32 | 12.8% |
| EV/EBITDA | 4.52 - 16.66 | 8.51 | 52.0% |
| EPV | (13.77) - (14.94) | (14.36) | -356.4% |
| DDM - Stable | 13.47 - 28.37 | 20.92 | 273.5% |
| DDM - Multi | 7.76 - 13.28 | 9.84 | 75.8% |
| Market Cap (mil) | 117.04 |
| Beta | 1.33 |
| Outstanding shares (mil) | 20.90 |
| Enterprise Value (mil) | 339.71 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.24% |
| Cost of Debt | 7.99% |
| WACC | 7.57% |