Dorian LPG Ltd.
S&P 600
$54.66
+0.45%
Delayed · cached 15 min
Fair value analysis
LPG
Dorian LPG Ltd.
$54.41
Close used for this calculation
$46.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
$46.70
Near FV▼ -14.2% against the close used
Model range $27.72 – $132.22
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$37.71
-30.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$35.17
-35.4%
√(22.5 × EPS × BVPS)
EPS=1.9, BVPS=28.94 · outside Graham range (P/E 28.6, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
$38.00
-30.2%
EPS × 20x (sector P/E)
EPS=1.9, Sector P/E=20x
Peter Lynch (PEG)
$32.98
-39.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1.9, g=17.4%
EV/EBITDA
$47.50
-12.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=281.92M
Dividend Discount (DDM)
$132.22
+143.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.45, r=10%, g=8%
Book Value (P/B)
$69.89
+28.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28.94, ROE=15.7%, g=6%, r=10%
Reverse DCF
$54.41
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 17.4%
Margin of Safety
$27.72
-49.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36.96, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.