Dorian LPG Ltd. (LPG)
Last Price$23.0(1.3%)
Market Cap$980.5M
LPG Rating
LPG Quality rating performance
LPG Intrinsic Value
Key Highlights:
As of Mar 21, 2025 LPG Relative Value is $74.5, which is undervalued by 223.5%, compared to current share price of $23.0.
As of Mar 21, 2025 LPG DCF Value is $45.1, which is undervalued by 95.8%, compared to current share price of $23.0.
LPG Share Price History
1W 5.9%
1M 2.7%
6M (28.6%)
YTD (39.4%)
1Y (32.5%)
3Y 191.5%
5Y 480.1%
10Y 291.0%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
LPG Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$980.5M
$877.4M
$418.8M
$246.1M
Shares Outstanding
43M
Employees
N/A
Growth (CAGR)
9.0%
10.9%
10.21%
17.5%
(34.8%)
(64.23%)
Profitability
52.7%
43.1%
38.5%
66.1%
58.8%
152.5%
Intrinsic Value
$59.8 (159.5% undervalued)
$45.1
$74.4
($46.0)
($98.2)
219.2%
Return on Capital
Financial Health
($103.1M)
(0.4x)
5.1x
20.7%
Dividends
N/A
17.0%
67.8%
Feb 05, 2025
Earnings
Jul 30, 2025
MISS by (0.5%)
MISS by (90.7%)
(23.2%)
7 Beat & 3 Miss
LPG Stock Financials
LPG Income Statement Metrics
Annual
Quarterly
LTM
LPG Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$388.0M +60.2% YoY
Capital Expenditure (CAPEX)
($32.9M) -42.8% YoY
Free Cash Flow (FCF)
$355.2M +105.8% YoY
LPG Income Statement Overview
Annual
Quarterly
LTM
Mar'15
Mar'16
Mar'17
Mar'18
Mar'19
Mar'20
Mar'21
Mar'22
Mar'23
Mar'24
$560.7M 43.9% YoY
Cost of revenue
$195.5M 20.9% YoY
Pre-tax income
$307.4M 78.3% YoY
54.8% margin
LPG Balance Sheet Overview
Annual
Quarterly
LTM
Mar'15
Mar'16
Mar'17
Mar'18
Mar'19
Mar'20
Mar'21
Mar'22
Mar'23
Mar'24
Assets
Liabilities
Total assets
$1,837.7M
Current assets ($368.9M, 20.1% of total)
$294.0M (16.0%)
$53.0M (2.9%)
Other current assets
$21.8M (1.2%)
Non-current assets ($1,468.8M, 79.9% of total)
$0.0 (0.0%)
$1,424.1M (77.5%)
$0.0 (0.0%)
Other non-current assets
$44.7M (2.4%)
Financial position
$503.3M
Cash & Short-term
Investments
Total Debt
LPG Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
LPG Earnings Surprises
Crunching data... Almost there!
LPG Dividends
LPG Dividend Yield
Crunching data... Almost there!
LPG Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with LPG
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Quality rating | Intrinsic value | 1Y Return | Revenue | Free Cash Flow | Revenue growth | FCF margin | Gross margin | ROIC | Total Debt to Equity |
$980.5M | 6.4 | $59.8 159.5% undervalued | (32.5%) | $418.8M | $246.1M | (24.3%) | 58.8% | 52.7% | 13.2% | 20.7% | |
$95.5B | 5.3 | $71.8 63.6% undervalued | 30.8% | $53.5B | $5,889.0M | 22.5% | 11.0% | 36.1% | 4.7% | 12.0% | |
$74.9B | 5.5 | $114.3 237.6% undervalued | 26.1% | $56.1B | $3,610.0M | 12.8% | 6.4% | 12.7% | 10.1% | 108.8% | |
$72.7B | 6.2 | $41.7 30.1% overvalued | 59.9% | $10.6B | $2,369.0M | (2.4%) | 22.3% | 54.6% | 6.1% | 181.5% | |
$68.5B | 6.1 | $42.6 128.9% undervalued | 28.5% | $82.7B | $12.3B | 5.2% | 14.9% | 15.9% | 7.8% | 130.4% | |
$62.0B | 5.6 | $30.6 9.6% undervalued | 62.3% | $15.1B | $2,970.0M | (1.4%) | 19.6% | 46.6% | 6.1% | 99.4% | |
$58.1B | 6.6 | $255.9 157.6% undervalued | 30.8% | $21.7B | $2,898.0M | 23.1% | 13.4% | 28.9% | 7.6% | 144.9% | |
$54.8B | 7.4 | $100.0 86.3% undervalued | 43.0% | $11.0B | $5,198.0M | 1.8% | 47.5% | 44.4% | 17.4% | 153.0% | |
$50.3B | 6.2 | $41.9 13.5% overvalued | 40.2% | CA$13.6B | CA$1,368.0M | (2.1%) | 10.1% | 47.3% | 5.9% | 156.1% | |
$43.5B | 6.2 | $90.1 54.3% overvalued | 81.5% | $16.5B | $683.9M | 2.6% | 4.2% | 21.1% | 12.7% | 322.9% | |
$22.7B | 5.9 | $22.5 43.2% overvalued | 17.9% | CA$7,412.0M | CA$2,238.0M | (19.5%) | 30.2% | 41.8% | 9.4% | 76.1% |
FAQ
What is Dorian LPG Ltd. (LPG) stock rating?
As of today, Dorian LPG Ltd. has a stock rating of 6 (out of 10), which is considered Good.
is Dorian LPG Ltd. (LPG) a good stock to buy?
As of today, Dorian LPG Ltd. has a Good stock rating, which is 159.5% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 3.2%.