LNG Charter Backlog And Fleet Transition Will Drive Modest Upside Amid Mounting Industry Risks

AnalystLowTarget

Not Invested

Community Contributor

Published

06 Dec 25

Views

n/a

AnalystLowTarget's Fair Value

n/a

14.2%

2.0%

14.2%

2.0%

You can edit this narrative until Dec 7 5:05 AM. Then, changes will post as Updates.

Author's Valuation

US$186.8% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$18

6.8% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

14.43%

Marine and Shipping revenue growth rate

-0.02%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.41%

Calculation

US$28.55m

Earnings '27

76.30x

PE Ratio '27

US$2.18b

Market Cap '27

US$2.18b

Market Cap '27

120.59m

No. shares '27

US$18.06

Share Price '27

US$18.06 Share Price '27

Discounted to 2024 @ 0.11% p.a.

US$18.00

Fair Value '24