Navigator Holdings

Clean Fuels And Renewed Fleet Will Expand Shipping

AnalystConsensusTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

15 Sep 24

Updated

14 Aug 25

AnalystConsensusTarget's Fair Value

US$21.00

26.5% undervalued

14 Aug

US$15.43

-4.4%

-3.5%

Author's Valuation

US$21.0

26.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on01 May 25
Fair value Decreased 7.04%

Shared on23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget has decreased discount rate from 10.6% to 9.5%.

Shared on02 Apr 25
Fair value Increased 1.30%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25
Fair value Increased 0.59%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25
Fair value Increased 6.59%

AnalystConsensusTarget has decreased revenue growth from -2.9% to -5.7%.

Shared on11 Mar 25

AnalystConsensusTarget Fair Value

US$21.0

26.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-1.94%

Oil and Gas revenue growth rate

7.51%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.89%

Calculation

US$116.37m

Earnings '28

13.74x

PE Ratio '28

US$1.60b

Market Cap '28

US$1.60b

Market Cap '28

59.84m

No. shares '28

US$26.72

Share Price '28

US$26.72 Share Price '28

Discounted to 2025 @ 8.86% p.a.

US$20.71

Fair Value '25

Clean Fuels And Renewed Fleet Will Expand Shipping

Shared on01 May 25Fair value Decreased 7.04%

Shared on23 Apr 25

Shared on17 Apr 25

Shared on09 Apr 25

Shared on02 Apr 25Fair value Increased 1.30%

Shared on26 Mar 25Fair value Increased 0.59%

Shared on19 Mar 25Fair value Increased 6.59%

Shared on11 Mar 25

Shared on01 May 25
Fair value Decreased 7.04%

Shared on02 Apr 25
Fair value Increased 1.30%

Shared on26 Mar 25
Fair value Increased 0.59%

Shared on19 Mar 25
Fair value Increased 6.59%