Navigator Holdings Ltd
NYSE:NVGS

Watchlist Manager
Navigator Holdings Ltd Logo
Navigator Holdings Ltd
NYSE:NVGS
Watchlist
Price: 13.38 USD -0.07% Market Closed
Market Cap: 929.2m USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

0
Operating Cash Flow
+0%
Growth Rates:
1 Year
+21%
3 Years
+115%
5 Years
+324%
7 Years
+177%
10 Years
+58%
0
Investing Cash Flow
+0%
Growth Rates:
1 Year
+43%
3 Years
-
5 Years
-12%
7 Years
+45%
10 Years
+56%
0
Financing Cash Flow
+0%
Growth Rates:
1 Year
-
3 Years
-91%
5 Years
-
7 Years
-
10 Years
-276%

Cash Flow Statement
Navigator Holdings Ltd

Rotate your device to view
Cash Flow Statement
Currency: USD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Operating Cash Flow
Net Income
88
94
102
102
98
94
78
61
45
28
19
12
5
3
(2)
(0)
(6)
(10)
(14)
(18)
(17)
(21)
(10)
(5)
1
12
9
15
(29)
(5)
9
5
55
46
59
78
87
93
92
90
94
Depreciation & Amortization
46
48
50
51
54
55
58
60
62
65
68
71
74
75
76
76
76
76
76
76
76
77
77
77
77
77
77
82
89
101
113
121
126
127
127
127
129
131
132
133
133
Change in Deffered Taxes
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
3
4
4
3
Stock-Based Compensation
1
1
1
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
Other Non-Cash Items
(2)
0
(2)
(2)
(6)
(10)
(11)
(10)
(5)
1
6
7
6
(2)
(5)
(5)
(0)
2
2
1
(10)
(3)
(2)
(7)
(6)
(13)
(21)
(19)
26
3
(1)
(13)
(71)
(48)
(54)
(43)
(25)
(31)
(24)
(28)
(43)
Cash Taxes Paid
1
1
1
1
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
2
2
3
3
2
2
2
2
1
0
Cash Interest Paid
25
25
25
25
24
26
26
28
30
31
29
30
36
41
41
47
42
43
44
44
45
44
43
41
38
35
33
29
33
35
34
44
49
51
58
56
62
65
64
63
0
Change in Working Capital
1
(13)
(3)
(3)
4
(1)
(4)
(12)
(15)
(8)
(6)
(10)
(9)
6
10
10
7
(10)
(12)
(3)
(0)
13
1
4
(27)
(21)
0
(22)
13
5
(17)
14
20
10
9
(9)
(18)
(11)
16
25
23
Cash from Operating Activities
133
N/A
129
-3%
147
+14%
148
+1%
150
+1%
139
-7%
121
-13%
100
-18%
87
-13%
86
-1%
88
+3%
80
-9%
76
-5%
82
+8%
79
-4%
80
+1%
78
-3%
58
-25%
51
-12%
56
+10%
50
-11%
66
+32%
66
+0%
69
+5%
45
-35%
56
+24%
66
+19%
57
-14%
98
+73%
103
+5%
104
+1%
126
+21%
130
+3%
135
+4%
142
+5%
152
+8%
175
+15%
185
+6%
220
+19%
224
+2%
211
-6%
Investing Cash Flow
Capital Expenditures
(234)
(264)
(272)
(306)
(240)
(227)
(199)
(233)
(241)
(288)
(255)
(208)
(184)
(98)
(85)
(58)
(1)
(1)
(2)
(4)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(3)
(4)
(4)
(4)
(4)
(46)
(188)
(237)
(235)
(192)
(49)
(0)
(21)
(41)
Other Items
2
2
3
35
34
31
30
(3)
3
7
(17)
(17)
1
(10)
15
0
(42)
(64)
(83)
(91)
(87)
(55)
(43)
(27)
(14)
(16)
(4)
24
37
74
75
66
81
56
71
58
15
5
(24)
(26)
(60)
Cash from Investing Activities
(232)
N/A
(262)
-13%
(269)
-3%
(271)
-1%
(206)
+24%
(196)
+5%
(169)
+14%
(236)
-39%
(238)
-1%
(281)
-18%
(273)
+3%
(225)
+17%
(183)
+19%
(108)
+41%
(70)
+35%
(57)
+18%
(42)
+26%
(65)
-52%
(85)
-32%
(94)
-11%
(90)
+4%
(58)
+36%
(45)
+22%
(29)
+35%
(16)
+45%
(19)
-15%
(6)
+70%
21
N/A
33
+59%
71
+113%
71
+0%
62
-12%
36
-43%
(132)
N/A
(165)
-25%
(177)
-7%
(176)
+0%
(44)
+75%
(24)
+45%
(47)
-94%
(101)
-115%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(34)
(50)
(53)
(49)
(21)
(58)
(57)
(57)
Net Issuance of Debt
(33)
(3)
32
175
87
88
53
83
124
168
151
137
116
33
19
(7)
(25)
10
27
46
(33)
(62)
(71)
(92)
(29)
(10)
(19)
(33)
(60)
(84)
(113)
(130)
(111)
56
99
110
55
(119)
(151)
(147)
(9)
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(7)
0
(15)
(14)
(14)
Other
(1)
(3)
(3)
(2)
(6)
(4)
(4)
(4)
(3)
(4)
(4)
(6)
(4)
(2)
(2)
0
(1)
0
0
0
68
67
64
63
(7)
(7)
(7)
(5)
(6)
(6)
(6)
(7)
(18)
(1)
6
(4)
8
(10)
(16)
(8)
(46)
Cash from Financing Activities
(34)
N/A
(6)
+84%
29
N/A
173
+494%
82
-53%
84
+3%
49
-41%
79
+60%
121
+53%
164
+36%
147
-11%
131
-11%
112
-14%
31
-72%
17
-45%
(7)
N/A
(26)
-269%
9
N/A
26
+177%
45
+72%
35
-21%
5
-86%
(6)
N/A
(29)
-358%
(35)
-21%
(18)
+50%
(25)
-43%
(38)
-52%
(66)
-73%
(90)
-37%
(119)
-31%
(138)
-16%
(134)
+3%
21
N/A
54
+153%
49
-9%
7
-86%
(158)
N/A
(239)
-52%
(227)
+5%
(126)
+44%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
(0)
(1)
0
(3)
(3)
(2)
(3)
0
(1)
2
(1)
(2)
Net Change in Cash
(132)
N/A
(138)
-5%
(93)
+33%
50
N/A
25
-49%
27
+5%
1
-97%
(57)
N/A
(31)
+47%
(32)
-3%
(38)
-21%
(15)
+61%
5
N/A
5
+6%
26
+414%
15
-42%
9
-39%
3
-67%
(8)
N/A
7
N/A
(5)
N/A
12
N/A
14
+13%
10
-28%
(7)
N/A
19
N/A
35
+83%
39
+11%
65
+66%
83
+28%
55
-34%
51
-7%
29
-43%
22
-26%
28
+30%
22
-23%
5
-77%
(19)
N/A
(42)
-125%
(51)
-22%
(18)
+64%
Free Cash Flow
Free Cash Flow
(101)
N/A
(135)
-34%
(125)
+7%
(158)
-27%
(91)
+43%
(88)
+3%
(78)
+11%
(133)
-71%
(154)
-16%
(202)
-31%
(167)
+17%
(128)
+23%
(108)
+15%
(16)
+85%
(6)
+65%
22
N/A
77
+245%
57
-25%
49
-15%
53
+8%
46
-12%
62
+34%
63
+1%
66
+5%
43
-36%
53
+25%
64
+20%
54
-17%
94
+76%
99
+5%
100
+1%
123
+23%
85
-31%
(53)
N/A
(95)
-80%
(83)
+13%
(17)
+79%
135
N/A
220
+62%
204
-7%
169
-17%

See Also

Summary
NVGS intrinsic value, competitors valuation, and company profile.
DCF Valuation
NVGS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NVGS stock valuation using valuation multiples.
Wall Street Estimates
NVGS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NVGS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 242,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.