DORIAN LPG LTD. (LPG)
Deep Sea Foreign Transportation of Freight · Industrials · $1.8B
Intrinsic Value (Consensus)
$85.50
Current Price
$41.38
Margin of Safety
+106.6%
106.6% Below Intrinsic Value
Value: $86
Price: $41
Valuation Model Estimates
Current Price: $41.38
DCF (Discounted Cash Flow)
$154.95
Graham Number
$52.15
Earnings Power Value
$44.08
Relative Value (P/E)
$90.80
Dividend Discount Model
$333.33
Consensus Value
$85.50
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
A
88
Profitability
22/25
Strength
22/25
Valuation
22/25
Growth
22/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $4.54
- EPS (Forward)
- $5.45
- Book Value
- $26.62
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 17.0%
- Debt/Equity
- 49%
- Revenue Growth
- 42.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.1%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance