US · DHT
DHT Holdings, Inc.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Hamilton HM 11
- Website
- dhtankers.com
Price · as of 2025-12-31
$18.87
Market cap 3.13B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.68 | +25.49% |
| Intrinsic Value(DCF) | $9.65 | -48.86% |
| Graham-Dodd Method(GD) | $2.51 | -86.69% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $4.87 | $106.46 | $4.90 | $0.00 | $0.00 |
| 2012 | $1.85 | $21.92 | $0.00 | $0.00 | $0.00 |
| 2013 | $3.52 | $18.44 | $6.01 | $14.04 | $0.43 |
| 2014 | $2.97 | $28.01 | $3.60 | $8.87 | $13.77 |
| 2015 | $3.13 | $100.11 | $0.00 | $5.67 | $163.58 |
| 2016 | $2.73 | $12.12 | $0.88 | $0.00 | $0.58 |
| 2017 | $2.02 | $17.46 | $0.89 | $4.89 | $0.42 |
| 2018 | $2.52 | $18.90 | $0.40 | $3.17 | $0.00 |
| 2019 | $3.22 | $74.52 | $7.28 | $6.07 | $25.01 |
| 2020 | $4.68 | $40.67 | $9.74 | $0.00 | $61.66 |
| 2021 | $4.20 | $24.77 | $0.40 | $3.89 | $3.17 |
| 2022 | $9.20 | $27.79 | $0.00 | $6.55 | $22.19 |
| 2023 | $9.81 | $21.70 | $2.13 | $0.00 | $30.36 |
| 2024 | $10.35 | $20.83 | $3.34 | $0.00 | $11.29 |
| 2025 | $19.65 | $23.68 | $4.02 | $2.51 | $0.00 |
AI valuation
Our deep-learning model estimates DHT Holdings, Inc.'s (DHT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.68
- Current price
- $18.87
- AI upside
- +25.49%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.65
-48.86% upside
Graham-Dodd
$2.51
-86.69% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DHT | DHT Holdings, Inc. | $18.87 | 3.13B | +25% | -49% | -87% | — | 14.96 | 2.79 | 6.35 | 10.57 | 88.17 | 2.79 | 38.16% | 34.16% | 42.46% | 19.44% | 11.87% | 13.66% | 0.38 | 11.99 | 2.80 | 1.77 | 1.05 | 1696.00% | -1304.00% | -11651.00% | -1.05% | 3.70 | -2.33% | 3.77% | 56.30% | 3.77% | 20.65 | -105.35 | 7.05 | 4.71 |
| BTE | Baytex Energy Corp. | $3.84 | 2.95B | +309% | +291% | -1% | +72% | 9.50 | 0.54 | 0.53 | 2.30 | — | 0.54 | 24.35% | 18.30% | 5.62% | 5.92% | 7.72% | 3.11% | 0.55 | 3.74 | 0.78 | 0.70 | 1.15 | -19091.00% | 2443.00% | 14783.00% | 26.43% | 3.33 | 9.39% | 3.20% | 30.40% | 18.41% | 5.86 | 7.60 | 1.07 | 0.61 |
| CSAN | Cosan S.A. | $4.96 | 4.61B | +117% | -26% | — | — | -2.59 | 2.24 | 0.56 | 5.84 | — | -1.58 | 31.20% | 21.15% | -21.44% | -59.16% | 14.46% | -6.70% | 6.69 | 1.30 | 1.72 | 1.34 | 4.24 | -99828.00% | 1136.00% | 3089.00% | 21.50% | 0.73 | 8.16% | 14.13% | -36.60% | 15.76% | 8.31 | 14.71 | 1.76 | 0.77 |
| DKL | Delek Logistics Partners,… | $51.93 | 2.78B | -39% | -21% | -68% | -1% | 16.55 | 477.78 | 2.88 | 6.16 | 159.67 | -12.22 | 20.73% | 17.90% | 17.41% | 847.51% | 18.58% | 7.32% | 5.75 | 1.01 | 1.12 | 0.35 | 0.05 | 1037.00% | 773.00% | 21808.00% | 8.12% | 0.67 | 24.35% | 0.00% | 0.00% | 63.57% | 16.24 | 12.42 | 2.91 | 1.23 |
| GEL | Genesis Energy, L.P. | $18.06 | 2.21B | +15% | -60% | — | -87% | -133.43 | 9.33 | 1.36 | 10.74 | — | -15.95 | 21.13% | 15.84% | -0.50% | -2.48% | 5.77% | -0.28% | 12.79 | 0.98 | 0.98 | 0.88 | 6.20 | -4113.00% | -4503.00% | -14525.00% | 3.97% | 0.39 | 2.03% | 6.86% | -914.90% | 77.23% | 20.38 | 59.58 | 3.23 | 0.83 |
| INSW | International Seaways, In… | $75.53 | 3.73B | -9% | -35% | -62% | — | — | 1.87 | 18.73 | 4.42 | — | 1.87 | -60.33% | 171.39% | 153.47% | 0.00% | 16.07% | 0.00% | 0.02 | 0.98 | 3.71 | 1.83 | -0.10 | -2574.00% | -7882.00% | -8544.00% | 1.01% | 3.84 | 1.77% | 3.83% | — | 20.69% | 10.55 | 95.52 | 18.07 | 4.39 |
| NOG | Northern Oil and Gas, Inc… | $27.59 | 2.69B | +140% | -9% | — | -93% | 70.41 | 1.28 | 1.30 | 2.59 | — | 1.28 | 32.23% | 29.30% | 1.85% | 1.74% | 11.17% | 0.70% | 0.00 | 3.56 | 1.09 | 0.68 | -0.01 | -9241.00% | -318.00% | -63156.00% | 55.16% | 2.79 | 44.32% | 6.35% | 447.40% | 95.46% | 4.42 | 1.80 | 1.30 | 1.40 |
| SDRL | Seadrill Limited | $43.88 | 2.74B | +38% | -60% | -9% | — | -35.22 | 0.95 | 1.89 | 12.04 | — | 0.95 | 12.04% | 4.87% | -5.36% | -2.67% | 2.26% | -1.90% | 0.21 | 1.15 | 2.03 | 1.34 | 1.10 | -11947.00% | 375.00% | 10000.00% | -5.09% | -0.07 | -4.46% | 0.00% | 0.00% | 0.00% | 42.65 | -21.64 | 2.08 | 2.34 |
| SM | SM Energy Company | $23.13 | 2.65B | +365% | -43% | +151% | +518% | 4.29 | 0.58 | 0.88 | 2.13 | — | 0.58 | 31.86% | 26.06% | 20.55% | 14.32% | 9.29% | 7.27% | 0.48 | 4.75 | 0.69 | 0.60 | 0.87 | -1544.00% | 1807.00% | -13511.00% | 20.60% | 1.72 | 8.29% | 3.31% | 14.20% | 36.63% | 5.73 | 8.22 | 1.49 | 1.46 |
| TNK | Teekay Tankers Ltd. | $78.27 | 2.7B | -9% | -38% | +2% | — | 7.70 | 1.32 | 2.84 | 6.32 | — | 1.32 | 27.48% | 22.59% | 36.90% | 18.48% | 17.00% | 16.66% | 0.03 | 74.24 | 7.98 | 7.44 | -2.57 | -1301.00% | -2258.00% | -7160.00% | 4.17% | 2.26 | 8.90% | 2.55% | 19.60% | 14.62% | 8.86 | 16.92 | 2.00 | 9.44 |
| TRMD | TORM plc | $30.13 | 3.05B | -5% | -51% | -81% | — | 10.26 | 1.38 | 2.19 | 6.72 | — | 1.39 | 34.12% | 25.58% | 21.30% | 13.86% | 11.34% | 8.67% | 0.46 | 4.64 | 1.33 | 1.00 | 1.47 | -5346.00% | -1086.00% | -1530.00% | 6.50% | 1.29 | 6.50% | 6.82% | 70.00% | 10.31% | 10.93 | 19.67 | 2.80 | 3.12 |
About DHT Holdings, Inc.
DHT Holdings, Inc., through its subsidiaries, owns and operates crude oil tankers primarily in Monaco, Singapore, and Norway. As of March 17, 2022, it had a fleet of 26 very large crude carriers with a capacity of 8,043,657 deadweight tons. The company was incorporated in 2005 and is headquartered in Hamilton, Bermuda.
- CEO
- Svein Moxnes Harfjeld
- Employees
- 924
- Beta
- -0.08
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.65 ÷ $18.87) − 1 = -48.86% (DCF, example).