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.
DORIAN LPG LTD.
Bear Case (25th pct.)
9.5% vs price
Base Case (Median)
61.7% vs price
Bull Case (75th pct.)
103.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $94.01 | 61.7% | High (40%) |
| PE Comparable | $146.50 | 151.9% | Medium (25%) |
| Growth Trajectory DCF | $140.07 | 140.9% | Medium (20%) |
| Graham Number | $67.43 | 16.0% | High (80%) |
| EV/EBITDA | $57.29 | -1.5% | Medium (20%) |
| EV/FCF | $95.99 | 65.1% | Medium (20%) |
| Earnings Power Value | $59.96 | 3.1% | High (70%) |
Based on 7 out of 7 methods, LPG appears undervalued at the current price of $58.15. The base case fair value of $94.01 implies 61.7% 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.