US · FRO
Frontline Ltd.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Hamilton HM 08
- Website
- frontline.bm
Price · as of 2025-12-31
$37.01
Market cap 8.45B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.44 | -17.75% |
| Intrinsic Value(DCF) | $28.03 | -24.26% |
| Graham-Dodd Method(GD) | $5.34 | -85.58% |
| Graham Formula(GF) | $7.00 | -81.08% |
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 | $13.29 | $53.39 | $0.00 | $0.00 | $959.68 |
| 2012 | $5.63 | $56.36 | $2.29 | $0.00 | $58.46 |
| 2013 | $10.52 | $125.38 | $0.00 | $0.00 | $23.74 |
| 2014 | $6.18 | $31.84 | $0.00 | $0.97 | $0.00 |
| 2015 | $4.90 | $39.73 | $1.97 | $11.71 | $121.07 |
| 2016 | $3.92 | $21.93 | $0.00 | $0.00 | $51.98 |
| 2017 | $2.65 | $11.45 | $0.00 | $0.00 | $8.80 |
| 2018 | $3.85 | $16.73 | $0.00 | $5.90 | $0.00 |
| 2019 | $4.32 | $22.41 | $2.34 | $10.38 | $28.93 |
| 2020 | $5.71 | $21.60 | $2.80 | $0.00 | $72.87 |
| 2021 | $6.15 | $19.64 | $0.00 | $7.37 | $2.17 |
| 2022 | $13.46 | $49.94 | $11.50 | $18.84 | $211.05 |
| 2023 | $20.70 | $43.86 | $15.39 | $0.00 | $97.30 |
| 2024 | $16.20 | $24.31 | $32.07 | $0.00 | $47.48 |
| 2025 | $39.62 | $30.44 | $5.73 | $5.34 | $7.00 |
AI valuation
Our deep-learning model estimates Frontline Ltd.'s (FRO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.44
- Current price
- $37.01
- AI upside
- -17.75%
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
$28.03
-24.26% upside
Graham-Dodd
$5.34
-85.58% upside
Graham Formula
$7.00
-81.08% 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 |
| FRO | Frontline Ltd. | $37.01 | 8.45B | -18% | -24% | -86% | -81% | 23.27 | 3.51 | 4.49 | 12.63 | — | 3.68 | 32.77% | 30.16% | 19.29% | 15.63% | 10.61% | 6.33% | 1.22 | 2.54 | 1.43 | 0.51 | 3.06 | -2377.00% | -416.00% | -47460.00% | 7.60% | 1.38 | 12.19% | 2.35% | 54.60% | 8.20% | 19.63 | 17.37 | 5.92 | 2.77 |
| CHRD | Chord Energy Corporation | $108.37 | 6.16B | +59% | -58% | -44% | -99% | 14.80 | 0.81 | 1.34 | 4.39 | — | 0.81 | 6.46% | 4.07% | 0.91% | 5.27% | 0.83% | 3.39% | 0.19 | 2.48 | 1.06 | 0.90 | 0.73 | -9538.00% | -712.00% | -2455.00% | 10.57% | 1.41 | 7.25% | 4.85% | 71.80% | 10.42% | 39.64 | 11.36 | 1.61 | 1.44 |
| CNX | CNX Resources Corporation | $41.78 | 5.95B | +68% | +235% | +21% | +594% | 9.36 | 1.37 | 2.77 | 5.41 | — | 1.50 | 46.84% | 37.07% | 29.55% | 15.01% | 9.52% | 7.19% | 0.57 | 4.66 | 0.44 | 0.29 | 1.58 | -75833.00% | 5919.00% | 9386.00% | 9.01% | 0.92 | 8.11% | 0.00% | 0.00% | 8.84% | 10.55 | 15.69 | 3.91 | 1.49 |
| CRK | Comstock Resources, Inc. | $19.61 | 5.77B | +72% | -55% | -25% | +303% | 14.00 | 2.22 | 3.08 | 6.42 | — | 2.55 | 21.57% | 19.02% | 20.73% | 17.19% | 5.53% | 6.28% | 1.12 | 1.63 | 0.49 | 0.37 | 2.13 | -27763.00% | 5222.00% | -576.00% | -7.64% | 1.23 | -8.30% | 0.00% | 0.00% | 1.60% | 24.28 | -19.59 | 4.62 | 1.48 |
| MTDR | Matador Resources Company | $51.40 | 6.39B | +80% | -13% | +9% | +55% | 7.83 | 1.19 | 1.84 | 3.62 | — | 1.19 | 43.74% | 32.46% | 20.76% | 16.02% | 13.23% | 8.12% | 0.37 | 5.69 | 0.79 | 0.01 | 0.86 | -1471.00% | 510.00% | -1371.00% | 3.58% | 2.35 | 3.23% | 2.42% | 18.90% | 3.25% | 7.45 | 36.61 | 2.42 | 2.07 |
| NE | Noble Corporation Plc | $45.43 | 7.23B | -45% | -60% | -89% | -54% | 33.71 | 1.61 | 2.22 | 8.34 | — | 1.61 | 19.73% | 12.65% | 6.60% | 4.71% | 6.63% | 2.80% | 0.43 | 2.56 | 1.67 | 1.54 | 1.42 | -5439.00% | 745.00% | 43912.00% | 5.92% | 1.25 | 6.89% | 4.39% | 147.80% | 8.93% | 21.20 | 20.38 | 2.68 | 2.22 |
| NOV | NOV Inc. | $20.26 | 7.39B | +22% | -60% | -66% | -87% | 51.39 | 1.19 | 0.85 | 10.07 | — | 1.76 | 20.21% | 6.45% | 1.66% | 2.29% | 3.11% | 1.28% | 0.37 | 6.41 | 2.42 | 1.60 | 0.96 | -7562.00% | -142.00% | -934.00% | 11.60% | 0.51 | 11.85% | 2.55% | 131.00% | 11.72% | 14.61 | 9.54 | 0.94 | 2.12 |
| SOBO | South Bow Corporation | $32.21 | 6.71B | -7% | -61% | -37% | -35% | 15.99 | 1.84 | 2.27 | 9.63 | — | 1.84 | 70.66% | 35.14% | 14.91% | 11.04% | 6.84% | 2.58% | 2.19 | 1.92 | 1.25 | 0.94 | 5.06 | -2864.00% | 574.00% | -4778.00% | 8.06% | 0.29 | 4.70% | 0.00% | 0.00% | 8.15% | 13.60 | 26.14 | 4.78 | 0.78 |
| TGS | Transportadora de Gas del… | $29.62 | 4.46B | -39% | +41% | -31% | +99% | 13.56 | 2.25 | 4.16 | 6.19 | 0.92 | 2.25 | 52.33% | 46.44% | 30.68% | 18.07% | 17.69% | 11.02% | 0.24 | 10.06 | 2.73 | 2.62 | 0.61 | 147407.00% | 2471.00% | 6380.00% | 3.87% | 1.31 | 9.65% | 0.00% | 0.00% | 8.68% | 8.48 | 24.45 | 3.94 | 3.87 |
| VIST | Vista Energy, S.A.B. de C… | $57.74 | 6.02B | +58% | +1,000% | -28% | +308% | 9.18 | 2.70 | 2.66 | 4.71 | 58.30 | 2.77 | 76.20% | 37.95% | 28.98% | 33.30% | 24.53% | 13.98% | 0.95 | 9.30 | 0.99 | 0.82 | 0.72 | 1575.00% | 4098.00% | -67354.00% | -2.13% | 0.91 | -4.54% | 0.00% | 0.00% | 2.28% | 8.26 | -55.24 | 3.13 | 2.22 |
| WFRD | Weatherford International… | $105.46 | 7.56B | -18% | -57% | -64% | — | 16.32 | 4.40 | 1.52 | 8.42 | — | 5.29 | 21.70% | 15.37% | 8.76% | 30.66% | 27.34% | 8.83% | 1.03 | 5.52 | 2.19 | 1.53 | 0.73 | -1215.00% | -1079.00% | -872.00% | 6.03% | 0.44 | 19.73% | 0.97% | 15.80% | 4.50% | 10.81 | 18.15 | 1.66 | 2.82 |
About Frontline Ltd.
Frontline Ltd., a shipping company, engages in the seaborne transportation of crude oil and oil products worldwide. It owns and operates oil and product tankers. As of December 31, 2021, the company operated a fleet of 70 vessels. It is also involved in the charter, purchase, and sale of vessels. The company was founded in 1985 and is based in Hamilton, Bermuda.
- CEO
- Lars H. Barstad
- Employees
- 85
- Beta
- -0.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($28.03 ÷ $37.01) − 1 = -24.26% (DCF, example).