StealthGas Inc. (GASS)
Deep Sea Foreign Transportation of Freight
Latest Price
$9.32
TTM P/E
5.68
Normalized P/E
5.68
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $1.64
Book value / share: $18.56
Formula: √(22.5 × EPS × BVPS)
Graham Number
$26.17
+181% upside
Norm. op. income: $33M (median of 7yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$9.96
+7% upside
Base FCF: $60M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$123.15
+1221% upside
EPS: $1.64
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$24.60
+164% upside