Pangaea Logistics Solutions Ltd. (PANL)
Deep Sea Foreign Transportation of Freight · Industrials · $392M
Intrinsic Value (Consensus)
$6.10
Current Price
$6.00
Margin of Safety
+1.7%
1.7% Below Intrinsic Value
Value: $6
Price: $6
Valuation Model Estimates
Current Price: $6.00
DCF (Discounted Cash Flow)
$8.85
Graham Number
$6.66
Earnings Power Value
$2.91
Relative Value (P/E)
$6.00
Dividend Discount Model
$0.60
Consensus Value
$6.10
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Key Financials
- EPS (TTM)
- $0.30
- EPS (Forward)
- $0.31
- Book Value
- $6.56
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 4.5%
- Debt/Equity
- 27%
- Revenue Growth
- 17.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance