StealthGas Inc. (GASS)

Deep Sea Foreign Transportation of Freight

Latest Price

$8.11

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

18.56

P/B Ratio

0.44

Valuation metrics

EPS: $1.64

Book value / share: $18.56

Formula: √(22.5 × EPS × BVPS)

Graham Number

$26.17

+223% 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

+23% 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

+1418% upside

EPS: $1.64

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$24.60

+203% upside