
BW LPG Ltd
OSE:BWLPG

Intrinsic Value
The intrinsic value of one
BWLPG
stock under the Base Case scenario is
173.36
NOK.
Compared to the current market price of 122.2 NOK,
BW LPG Ltd
is
Undervalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
BW LPG Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
BW LPG Ltd
Balance Sheet Decomposition
BW LPG Ltd
Current Assets | 677.9m |
Cash & Short-Term Investments | 282.5m |
Receivables | 211.2m |
Other Current Assets | 184.3m |
Non-Current Assets | 2.6B |
Long-Term Investments | 23.4m |
PP&E | 2.6B |
Intangibles | 636k |
Other Non-Current Assets | 20m |
Free Cash Flow Analysis
BW LPG Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
BW LPG Ltd
Revenue
|
3.6B
USD
|
Cost of Revenue
|
-2.8B
USD
|
Gross Profit
|
789m
USD
|
Operating Expenses
|
-377m
USD
|
Operating Income
|
412m
USD
|
Other Expenses
|
-57.7m
USD
|
Net Income
|
354.3m
USD
|
BWLPG Profitability Score
Profitability Due Diligence
BW LPG Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
BW LPG Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
BWLPG Solvency Score
Solvency Due Diligence
BW LPG Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Score
BW LPG Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BWLPG Price Targets Summary
BW LPG Ltd
According to Wall Street analysts, the average 1-year price target for
BWLPG
is 171.73 NOK
with a low forecast of 137.57 NOK and a high forecast of 199.5 NOK.
Dividends
Current shareholder yield for BWLPG 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?
The intrinsic value of one
BWLPG
stock under the Base Case scenario is
173.36
NOK.
Compared to the current market price of 122.2 NOK,
BW LPG Ltd
is
Undervalued by 30%.