Company Valuation: StealthGas Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 79.88 102.4 228.1 207.6 259.6 332.4 -
Change - 28.17% 122.79% -8.99% 25.05% 28.06% -
Enterprise Value (EV) 79.88 283.8 267.9 208 259.6 332.4 332.4
Change - 255.33% -5.62% -22.37% 24.83% 28.06% 0%
P/E - 2.98x 4.72x 2.97x 4.28x 4.91x 6.25x
PBR - 0.2x 0.44x 0.33x 0.36x 0.45x 0.43x
PEG - - 0.1x 0.1x -0.3x 0.4x -0.3x
Capitalization / Revenue - 0.67x 1.59x 1.24x 1.5x 1.94x 2.09x
EV / Revenue - 0x 0x 0x 0x 1.94x 2.09x
EV / EBITDA 0x 0x 0x 0x 0x 3.81x 5.49x
EV / EBIT - 0x 0x 0x 0x 5.68x 6.98x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - 0.9 1.37 1.9 1.64 1.82 1.43
Distribution rate - - - - - - -
Net sales 1 - 152.8 143.5 167.3 173.2 171.3 159.4
EBITDA 1 59.95 75.53 79.41 108.8 90.11 87.3 60.5
EBIT 1 - 32.65 45.82 59.86 55.13 58.5 47.6
Net income 1 - 34.25 51.94 69.86 60.65 68.5 55.9
Net Debt - 181.5 39.79 0.3685 - - -
Reference price 2 2.110 2.680 6.460 5.650 7.020 8.940 8.940
Nbr of stocks (in thousands) 37,858 38,202 35,309 36,741 36,979 37,186 -
Announcement Date 3/8/22 A 2/21/23 A 2/21/24 A 2/21/25 A 3/2/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
4.91x - - - 332M
27.22x4.19x13.95x4.92% 123B
31.71x10.25x14.79x2.83% 90.97B
12.94x2.08x10.61x6.01% 81.18B
21.86x5.78x11.66x3.7% 71.64B
25.71x10.23x13.85x3.61% 72.02B
25.8x3.93x13.61x1.77% 59.71B
15.9x2.36x10.83x4.73% 57.36B
13.12x6.34x11.29x8.1% 57.24B
16.68x3.74x11.28x5.13% 30.1B
Average 19.58x 5.43x 12.43x 4.53% 64.32B
Weighted average by Cap. 22.39x 5.62x 12.71x 4.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GASS Stock
  4. Valuation StealthGas Inc.