
Navigator Holdings Ltd
NYSE:NVGS

Intrinsic Value
The intrinsic value of one
NVGS
stock under the Base Case scenario is
25.1
USD.
Compared to the current market price of 13.45 USD,
Navigator Holdings Ltd
is
Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Navigator Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Navigator Holdings Ltd
Balance Sheet Decomposition
Navigator Holdings Ltd
Current Assets | 220.4m |
Cash & Short-Term Investments | 130.8m |
Receivables | 52m |
Other Current Assets | 37.6m |
Non-Current Assets | 2B |
Long-Term Investments | 260.9m |
PP&E | 1.7B |
Intangibles | 406k |
Other Non-Current Assets | 1.3m |
Free Cash Flow Analysis
Navigator Holdings Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Navigator Holdings Ltd
Revenue
|
566.7m
USD
|
Cost of Revenue
|
-254.2m
USD
|
Gross Profit
|
312.5m
USD
|
Operating Expenses
|
-169.3m
USD
|
Operating Income
|
143.2m
USD
|
Other Expenses
|
-57.6m
USD
|
Net Income
|
85.6m
USD
|
NVGS Profitability Score
Profitability Due Diligence
Navigator Holdings Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Navigator Holdings Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
NVGS Solvency Score
Solvency Due Diligence
Navigator Holdings Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Score
Navigator Holdings Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NVGS Price Targets Summary
Navigator Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
NVGS
is 22.15 USD
with a low forecast of 18.18 USD and a high forecast of 25.2 USD.
Dividends
Current shareholder yield for NVGS 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
NVGS
stock under the Base Case scenario is
25.1
USD.
Compared to the current market price of 13.45 USD,
Navigator Holdings Ltd
is
Undervalued by 46%.