FRO Intrinsic Valuation and Fundamental Analysis - Frontline Ltd - Alpha Spread
F

Frontline Ltd
NYSE:FRO

Watchlist Manager
Frontline Ltd
NYSE:FRO
Watchlist
Price: 22.25 USD -7.06% Market Closed
Market Cap: 5B USD
Have any thoughts about
Frontline Ltd?
Write Note

Intrinsic Value

The intrinsic value of one FRO stock under the Base Case scenario is 54.34 USD. Compared to the current market price of 22.25 USD, Frontline Ltd is Undervalued by 59%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FRO Intrinsic Value
54.34 USD
Undervaluation 59%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation Backtest
Frontline Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling FRO based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about FRO?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Frontline Ltd

Provide an overview of the primary business activities
of Frontline Ltd.

What unique competitive advantages
does Frontline Ltd hold over its rivals?

What risks and challenges
does Frontline Ltd face in the near future?

Summarize the latest earnings call
of Frontline Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Frontline Ltd.

Provide P/S
for Frontline Ltd.

Provide P/E
for Frontline Ltd.

Provide P/OCF
for Frontline Ltd.

Provide P/FCFE
for Frontline Ltd.

Provide P/B
for Frontline Ltd.

Provide EV/S
for Frontline Ltd.

Provide EV/GP
for Frontline Ltd.

Provide EV/EBITDA
for Frontline Ltd.

Provide EV/EBIT
for Frontline Ltd.

Provide EV/OCF
for Frontline Ltd.

Provide EV/FCFF
for Frontline Ltd.

Provide EV/IC
for Frontline Ltd.

Show me price targets
for Frontline Ltd made by professional analysts.

What are the Revenue projections
for Frontline Ltd?

How accurate were the past Revenue estimates
for Frontline Ltd?

What are the Net Income projections
for Frontline Ltd?

How accurate were the past Net Income estimates
for Frontline Ltd?

What are the EPS projections
for Frontline Ltd?

How accurate were the past EPS estimates
for Frontline Ltd?

What are the EBIT projections
for Frontline Ltd?

How accurate were the past EBIT estimates
for Frontline Ltd?

Compare the revenue forecasts
for Frontline Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Frontline Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Frontline Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Frontline Ltd compared to its peers.

Compare the P/E ratios
of Frontline Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Frontline Ltd with its peers.

Analyze the financial leverage
of Frontline Ltd compared to its main competitors.

Show all profitability ratios
for Frontline Ltd.

Provide ROE
for Frontline Ltd.

Provide ROA
for Frontline Ltd.

Provide ROIC
for Frontline Ltd.

Provide ROCE
for Frontline Ltd.

Provide Gross Margin
for Frontline Ltd.

Provide Operating Margin
for Frontline Ltd.

Provide Net Margin
for Frontline Ltd.

Provide FCF Margin
for Frontline Ltd.

Show all solvency ratios
for Frontline Ltd.

Provide D/E Ratio
for Frontline Ltd.

Provide D/A Ratio
for Frontline Ltd.

Provide Interest Coverage Ratio
for Frontline Ltd.

Provide Altman Z-Score Ratio
for Frontline Ltd.

Provide Quick Ratio
for Frontline Ltd.

Provide Current Ratio
for Frontline Ltd.

Provide Cash Ratio
for Frontline Ltd.

What is the historical Revenue growth
over the last 5 years for Frontline Ltd?

What is the historical Net Income growth
over the last 5 years for Frontline Ltd?

What is the current Free Cash Flow
of Frontline Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Frontline Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Frontline Ltd

Current Assets 727.9m
Cash & Short-Term Investments 315.8m
Other Current Assets 412.2m
Non-Current Assets 5.2B
Long-Term Investments 12.4m
PP&E 4.6B
Intangibles 112.5m
Other Non-Current Assets 394.6m
Current Liabilities 409.1m
Other Current Liabilities 409.1m
Non-Current Liabilities 3.2B
Long-Term Debt 3.2B
Efficiency

Earnings Waterfall
Frontline Ltd

Revenue
1.8B USD
Cost of Revenue
-795.1m USD
Gross Profit
1B USD
Operating Expenses
-260.4m USD
Operating Income
746.7m USD
Other Expenses
-90.3m USD
Net Income
656.4m USD

Free Cash Flow Analysis
Frontline Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Frontline reported a strong Q2 2024 with a profit of $187.6 million, or $0.84 per share. Despite market volatility, average TCE rates were solid: $49,600 for VLCCs, $45,600 for Suezmaxes, and $53,100 for LR2/Aframax. The company completed significant refinancing and divestment moves, freeing up $548 million. The divestiture of older vessels is now complete. Going forward, no major refinancings are expected until at least 2027. Although geopolitical risks and sanction scrutiny present challenges, Frontline's strong balance sheet and strategic vessel management position it well for future growth, with anticipated seasonal demand increases driving optimism.

What is Earnings Call?
Fundamental Scores

FRO Profitability Score
Profitability Due Diligence

Frontline Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
Exceptional ROE
ROIC is Increasing
59/100
Profitability
Score

Frontline Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

FRO Solvency Score
Solvency Due Diligence

Frontline Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Low Altman Z-Score
36/100
Solvency
Score

Frontline Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FRO Price Targets Summary
Frontline Ltd

Wall Street analysts forecast FRO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FRO is 35.7 USD with a low forecast of 33.33 USD and a high forecast of 38.85 USD.

Lowest
Price Target
33.33 USD
50% Upside
Average
Price Target
35.7 USD
60% Upside
Highest
Price Target
38.85 USD
75% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for FRO?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for FRO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about FRO dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

FRO Price
Frontline Ltd

1M 1M
-9%
6M 6M
-5%
1Y 1Y
+25%
3Y 3Y
+209%
5Y 5Y
+225%
10Y 10Y
+447%
Annual Price Range
22.25
52w Low
17.36
52w High
29.21
Price Metrics
Average Annual Return 19.44%
Standard Deviation of Annual Returns 42.56%
Max Drawdown -50%
Shares Statistics
Market Capitalization 5B USD
Shares Outstanding 222 623 008
Percentage of Shares Shorted 4.88%

Competitive Landscape

FRO News

Other Videos

Profile

Frontline Ltd

Country

Bermuda

Industry

Energy

Market Cap

5B USD

Dividend Yield

8.58%

Description

Frontline Ltd. is an international shipping company, which engages in the ownership and operation of oil and product tankers. The firm is engaged in the seaborne transportation of crude oil and oil products. Its tankers segment includes crude oil tankers and product tankers. As of December 31, 2016, the Company's fleet consisted of 28 vessels owned by the Company (seven very large crude carriers (VLCCs), 10 Suezmax tankers and 11 Aframax/LR2 tankers); 13 vessels that are under capital leases (11 VLCCs and two Suezmax tankers); one VLCC that is recorded as an investment in finance lease; four vessels chartered-in for periods of 12 months, including extension options (two VLCCs and two Suezmax tankers); two VLCCs where cost/revenue is split equally with a third party (of which one is chartered-in by it and one by a third party); three medium range product tankers that are chartered-in on short term time charters with a remaining duration of less than two months, and five vessels that are under commercial management (two Suezmax tankers and three Aframax oil tankers).

Contact

Hamilton
Par-La-Ville Place, 14 Par-La-Ville Road
+14412956935.0
www.frontline.bm

IPO

1997-07-07

Employees

79

Officers

See Also

Discover More
What is the Intrinsic Value of one FRO stock?

The intrinsic value of one FRO stock under the Base Case scenario is 54.34 USD.

Is FRO stock undervalued or overvalued?

Compared to the current market price of 22.25 USD, Frontline Ltd is Undervalued by 59%.

Back to Top