Company Valuation: StealthGas Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 79.88 102.4 228.1 207.6 259.6 358.1 -
Change - 28.17% 122.79% -8.99% 25.05% 37.95% -
Enterprise Value (EV) 79.88 283.8 267.9 208 259.6 358.1 358.1
Change - 255.33% -5.62% -22.37% 24.83% 37.95% 0%
P/E - 2.98x 4.72x 2.97x 4.28x 5.29x 6.73x
PBR - 0.2x 0.44x 0.33x 0.36x 0.49x 0.46x
PEG - - 0.1x 0.1x -0.3x 0.5x -0.3x
Capitalization / Revenue - 0.67x 1.59x 1.24x 1.5x 2.09x 2.25x
EV / Revenue - 0x 0x 0x 0x 2.09x 2.25x
EV / EBITDA 0x 0x 0x 0x 0x 4.1x 5.92x
EV / EBIT - 0x 0x 0x 0x 6.12x 7.52x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - 0.9 1.37 1.9 1.64 1.82 1.43
Distribution rate - - - - - - -
Net sales 1 - 152.8 143.5 167.3 173.2 171.3 159.4
EBITDA 1 59.95 75.53 79.41 108.8 90.11 87.3 60.5
EBIT 1 - 32.65 45.82 59.86 55.13 58.5 47.6
Net income 1 - 34.25 51.94 69.86 60.65 68.5 55.9
Net Debt - 181.5 39.79 0.3685 - - -
Reference price 2 2.110 2.680 6.460 5.650 7.020 9.630 9.630
Nbr of stocks (in thousands) 37,858 38,202 35,309 36,741 36,979 37,186 -
Announcement Date 08/03/22 21/02/23 21/02/24 21/02/25 02/03/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.29x - - - 36Cr
24.09x3.23x13.02x5.59% 11TCr
28.4x9.74x13.92x2.99% 8.62TCr
12.67x1.84x10.54x5.9% 8.21TCr
20.27x5.55x11.2x3.85% 6.9TCr
21.31x9.35x12.58x4.1% 6.47TCr
26.63x4.44x14.09x1.67% 6.41TCr
13.65x6.43x11.61x7.79% 5.92TCr
16.03x2.16x10.89x4.61% 5.88TCr
14.58x4.16x11.69x4.69% 3.31TCr
Average 18.29x 5.21x 12.17x 4.58% 6.28TCr
Weighted average by Cap. 20.49x 5.20x 12.28x 4.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GASS Stock
  4. Valuation StealthGas Inc.