Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
BW LPG Ltd
Bear Case (25th pct.)
19.7% vs price
Base Case (Median)
36.5% vs price
Bull Case (75th pct.)
70.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $90.41 | 252.3% | High (40%) |
| PE Comparable | $30.16 | 17.6% | Medium (25%) |
| Graham Number | $20.85 | -18.7% | Medium (30%) |
| EV/EBITDA | $32.39 | 26.2% | Medium (20%) |
| EV/FCF | $45.90 | 78.9% | Medium (20%) |
| Earnings Power Value | $37.66 | 46.8% | Medium (50%) |
Based on 6 out of 7 methods, BWLP appears undervalued at the current price of $25.66. The base case fair value of $35.02 implies 36.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.