US · GASS
StealthGas Inc.
- Sector
- Industrials · Marine Shipping
- Headquarters
- Athens 14561
- Website
- stealthgas.com
Price · as of 2024-12-31
$10.07
Market cap 332.59M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.37 | +142.01% |
| Intrinsic Value(DCF) | $4.29 | -57.4% |
| Graham-Dodd Method(GD) | $27.69 | +175.01% |
| Graham Formula(GF) | $47.60 | +372.69% |
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 |
|---|---|---|---|---|---|
| 2010 | $5.98 | $30.12 | $2.35 | $16.79 | $3.50 |
| 2011 | $5.12 | $4.68 | $2.49 | $17.02 | $5.75 |
| 2012 | $11.48 | $16.83 | $4.26 | $23.69 | $12.53 |
| 2013 | $11.21 | $16.34 | $6.81 | $20.47 | $7.54 |
| 2014 | $6.03 | $14.97 | $4.90 | $16.68 | $5.28 |
| 2015 | $3.34 | $14.00 | $2.69 | $14.42 | $0.92 |
| 2016 | $4.10 | $19.13 | $1.76 | $13.72 | $0.00 |
| 2017 | $4.25 | $9.75 | $1.67 | $14.25 | $0.00 |
| 2018 | $3.07 | $22.91 | $0.77 | $12.62 | $0.00 |
| 2019 | $2.40 | $20.17 | $2.25 | $14.31 | $0.00 |
| 2020 | $2.97 | $10.99 | $1.65 | $16.28 | $2.72 |
| 2021 | $2.21 | $20.87 | $0.00 | $7.90 | $0.00 |
| 2022 | $2.86 | $14.81 | $2.50 | $18.16 | $8.89 |
| 2023 | $6.16 | $21.65 | $1.91 | $21.78 | $3.34 |
| 2024 | $5.57 | $24.37 | $3.92 | $27.69 | $47.60 |
AI valuation
Our deep-learning model estimates StealthGas Inc.'s (GASS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.37
- Current price
- $10.07
- AI upside
- +142.01%
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
$4.29
-57.4% upside
Graham-Dodd
$27.69
+175.01% upside
Graham Formula
$47.60
+372.69% 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 |
| GASS | StealthGas Inc. | $10.07 | 332.59M | +142% | -57% | +175% | +373% | 2.81 | 0.31 | 1.17 | 2.33 | 7.26 | 0.31 | 44.47% | 35.79% | 41.77% | 11.88% | 9.76% | 9.77% | 0.14 | 6.60 | 2.10 | 1.98 | 0.05 | 3869.00% | 1654.00% | -10345.00% | -1.36% | 2.36 | -0.44% | 0.00% | 0.00% | 21.67% | 3.35 | -75.12 | 1.20 | 2.10 |
| BLNK | Blink Charging Co. | $0.66 | 68.72M | +3,503% | -20% | — | +667% | -0.53 | 0.88 | 0.84 | -0.33 | — | 1.16 | 31.39% | -160.61% | -159.15% | -97.10% | -153.97% | -61.29% | 0.09 | -463.92 | 2.38 | 1.66 | 0.17 | -3894.00% | -1116.00% | -4745.00% | -53.18% | -0.80 | -42.95% | 0.00% | 0.00% | 0.00% | -0.30 | -1.08 | 0.48 | -6.10 |
| DSX | Diana Shipping Inc. | $2.58 | 298.7M | +3,066% | -31% | +40% | -92% | 24.28 | 0.86 | 2.03 | 10.63 | 27.88 | 0.86 | 56.61% | 19.76% | 8.35% | 3.54% | 4.55% | 1.52% | 1.27 | 0.98 | — | — | 6.59 | 8707.00% | -643.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.00% | 19.64 | — | 3.88 | 0.96 |
| FCEL | FuelCell Energy, Inc. | $8.14 | 388.58M | -47% | -63% | — | — | -1.02 | 0.27 | 1.23 | -0.32 | -0.07 | 0.27 | -16.70% | -76.65% | -118.80% | -26.56% | -20.68% | -20.19% | 0.20 | -11.68 | 6.63 | 5.13 | 1.07 | 141429.00% | 4105.00% | -2632.00% | -75.76% | -1.85 | -25.22% | 1.64% | -1.70% | 75.42% | -0.37 | -0.30 | 0.28 | -1.89 |
| KNOP | KNOT Offshore Partners LP | $10.69 | 363.94M | +67% | +14% | +44% | -40% | 13.64 | 0.31 | 0.61 | 5.41 | — | 0.31 | 64.14% | 23.32% | 4.50% | 2.31% | 4.73% | 0.89% | 1.48 | 1.12 | 0.33 | 0.29 | 4.40 | -12039.00% | 754.00% | 569.00% | 70.98% | 0.48 | 9.23% | 5.42% | 74.00% | 34.57% | 14.14 | 7.57 | 3.30 | 0.33 |
| PAMT | Pamt Corp. | $10.04 | 210.1M | +360% | -41% | -46% | -54% | -9.41 | 1.08 | 0.42 | 6.47 | — | 1.08 | 2.03% | -5.14% | -4.45% | -10.75% | -6.08% | -4.23% | 1.17 | -2.78 | 1.78 | 1.67 | 3.24 | -27590.00% | -1186.00% | -20149.00% | -27.32% | 0.50 | -17.66% | 0.00% | 0.00% | 1.76% | -13.98 | -6.29 | 0.72 | 1.81 |
| SHIP | Seanergy Maritime Holding… | $14.35 | 302.99M | +99% | -43% | -17% | -80% | 14.61 | 1.08 | 1.93 | 6.89 | — | 1.08 | 39.62% | 26.00% | 13.18% | 7.66% | 8.16% | 3.61% | 1.03 | 1.89 | — | — | 2.94 | -5213.00% | -559.00% | 173603.00% | 5.59% | — | 3.38% | 3.12% | 45.50% | 5.91% | 12.94 | 31.25 | 3.36 | 1.17 |
| SLDP | Solid Power, Inc. | $3.53 | 652.44M | +604% | -71% | — | — | -2.14 | 0.50 | 10.24 | -1.10 | -4.65 | 0.51 | -0.72% | -523.03% | -479.27% | -21.13% | -33.00% | -19.68% | 0.02 | -2289.85 | 6.27 | 5.99 | 0.18 | 4595.00% | 1567.00% | -1398.00% | -38.91% | -3.20 | -25.15% | 0.00% | 0.00% | 4.40% | -0.93 | -1.21 | 4.84 | 2.25 |
| YDDL | One and one Green Technol… | $7.09 | 312.42M | — | — | — | — | — | — | — | — | — | — | 19.77% | 15.13% | 12.11% | 36.18% | 35.06% | 21.60% | 0.04 | 16141.22 | 1.58 | 1.23 | -0.11 | 2000.00% | 2954.00% | 78811.00% | — | 0.13 | 11.26% | — | 0.00% | — | — | — | — | — |
About StealthGas Inc.
StealthGas Inc., together with its subsidiaries, provides seaborne transportation services to liquefied petroleum gas (LPG) producers and users internationally. It also provides crude oil and natural gas. The company's carriers carry various petroleum gas products in liquefied form, including propane, butane, butadiene, isopropane, propylene, and vinyl chloride monomer; and refined petroleum products, such as gasoline, diesel, fuel oil, and jet fuel, as well as edible oils and chemicals. As of December 31, 2021, it had a fleet of 44 LPG carriers with a total capacity of 389,426 cubic meters; three medium range product carriers with a total capacity of 140,000 deadweight tons (dwt); and one Aframax crude oil tanker with a total capacity of 115,804 dwt. StealthGas Inc. was incorporated in 2004 and is based in Athens, Greece.
- CEO
- Harry N. Vafias
- Employees
- 602
- Beta
- 0.24
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.29 ÷ $10.07) − 1 = -57.4% (DCF, example).