US · PANL
Pangaea Logistics Solutions, Ltd.
- Sector
- Industrials · Marine Shipping
- Headquarters
- Newport, RI 02840
- Website
- pangaeals.com
Price · as of 2024-12-31
$7.72
Market cap 607.5M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $9.93 | +28.63% |
| Intrinsic Value(DCF) | $1.94 | -74.87% |
| Graham-Dodd Method(GD) | $6.36 | -17.66% |
| Graham Formula(GF) | $9.68 | +25.44% |
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 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | $7.25 | $15.24 | $0.00 | $13.02 | $10.90 |
| 2014 | $2.10 | $14.58 | $2.43 | $1.91 | $0.00 |
| 2015 | $1.66 | $24.85 | $0.78 | $4.69 | $0.00 |
| 2016 | $2.42 | $24.03 | $0.45 | $4.33 | $0.00 |
| 2017 | $2.39 | $24.88 | $148.99 | $4.41 | $13.75 |
| 2018 | $2.54 | $18.64 | $37.54 | $5.12 | $2.05 |
| 2019 | $2.09 | $17.49 | $23.93 | $2.51 | $4.98 |
| 2020 | $2.50 | $25.23 | $0.00 | $5.33 | $0.33 |
| 2021 | $4.52 | $31.20 | $678.34 | $11.37 | $140.45 |
| 2022 | $5.57 | $17.86 | $97.72 | $11.50 | $10.10 |
| 2023 | $7.57 | $23.93 | $0.00 | $4.04 | $0.00 |
| 2024 | $4.84 | $9.93 | $0.00 | $6.36 | $9.68 |
AI valuation
Our deep-learning model estimates Pangaea Logistics Solutions, Ltd.'s (PANL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $9.93
- Current price
- $7.72
- AI upside
- +28.63%
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
$1.94
-74.87% upside
Graham-Dodd
$6.36
-17.66% upside
Graham Formula
$9.68
+25.44% 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 |
| PANL | Pangaea Logistics Solutio… | $7.72 | 607.5M | +29% | -75% | -18% | +25% | 6.91 | 0.51 | 0.41 | 6.44 | 80.17 | 0.52 | 13.62% | 9.03% | 5.39% | 8.45% | 7.89% | 3.87% | 0.93 | 2.40 | 1.76 | 1.25 | 3.77 | 862.00% | 746.00% | -11410.00% | -1.70% | 0.60 | -0.61% | 8.52% | 58.90% | 8.52% | 10.94 | -141.70 | 0.99 | 1.39 |
| ACCO | ACCO Brands Corporation | $4.07 | 366.85M | +356% | -57% | — | -88% | -4.09 | 0.69 | 0.25 | 32.94 | -1.13 | -0.76 | 33.33% | -2.22% | -6.10% | -14.59% | -2.32% | -4.17% | 1.52 | -0.70 | 1.49 | 0.86 | 22.11 | 36087.00% | -909.00% | 1514.00% | 31.81% | 0.30 | 8.29% | 6.83% | -28.00% | 34.69% | -34.18 | 9.56 | 0.76 | 0.54 |
| AIRJ | AirJoule Technologies Cor… | $3.23 | 215.87M | — | — | — | — | 1.83 | 1.57 | — | -32.82 | 0.02 | 1.57 | 0.00% | — | — | 175.21% | -43.92% | 116.46% | 0.00 | — | 7.83 | 7.67 | 2.49 | 1175294.00% | — | 36694.00% | -6.15% | -6.04 | -22.27% | 0.00% | 0.00% | 6.97% | -5.57 | -15.12 | — | 2.26 |
| CMDB | Costamare Bulkers Holding… | $19.08 | 463.67M | — | — | — | — | — | — | — | — | — | — | 11.46% | -2.81% | -8.22% | -21.91% | -3.13% | -8.10% | 1.69 | -1.23 | 0.57 | 0.24 | -19.76 | -3350.00% | 8027.00% | -1626.00% | — | -0.13 | -21.26% | — | 0.00% | — | — | — | — | — |
| GASS | StealthGas Inc. | $8.95 | 332.59M | +172% | -52% | +209% | +432% | 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 |
| HSHP | Himalaya Shipping Ltd. | $14.71 | 686.22M | +55% | -54% | — | -62% | 38.21 | 4.18 | 5.13 | 13.17 | — | 4.18 | 77.56% | 53.22% | 13.42% | 11.19% | 8.42% | 2.03% | 4.26 | 1.33 | 1.08 | 0.90 | 6.49 | -2083.00% | 673.00% | -12069.00% | 7.87% | 1.45 | 6.38% | 4.09% | 156.40% | 9.67% | 18.99 | 25.05 | 10.11 | 1.06 |
| 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 |
| LXFR | Luxfer Holdings PLC | $12.87 | 343.91M | +120% | -60% | -70% | -42% | 44.91 | 1.53 | 0.90 | 10.71 | 67.37 | 2.37 | 23.19% | 6.24% | 8.14% | 3.45% | 9.01% | 2.05% | 0.17 | 7.74 | 1.67 | 0.59 | 0.88 | 6667.00% | -186.00% | -3578.00% | 7.58% | 0.35 | 9.84% | 4.02% | 180.50% | 12.03% | 15.71 | 14.39 | 0.98 | 3.30 |
| MAGN | Magnera Corp. | $12.95 | 461.02M | +2,571% | +972% | +65% | — | -4.56 | 0.33 | 0.32 | 10.75 | -4.84 | 0.54 | 10.84% | -6.45% | -7.04% | -12.86% | -5.59% | -7.05% | 0.96 | -47.00 | 1.62 | 1.08 | 7.77 | 9427.00% | 5785.00% | -30207.00% | 17.09% | 0.35 | 4.76% | 0.00% | 0.00% | 0.00% | -17.99 | 21.13 | 1.16 | 1.36 |
| MG | Mistras Group, Inc. | $15.28 | 482.06M | +121% | -73% | -76% | -54% | 16.89 | 1.61 | 0.44 | 6.78 | — | -14.19 | 29.21% | 5.46% | 2.60% | 9.76% | 8.08% | 3.59% | 1.01 | 2.33 | 1.50 | 1.27 | 2.46 | -20345.00% | 343.00% | 77586.00% | 8.47% | 0.44 | 7.03% | 0.00% | 0.00% | 5.61% | 12.64 | 18.55 | 0.69 | 2.34 |
| WNC | Wabash National Corporati… | $10.15 | 411.24M | +585% | -55% | +144% | — | 1.93 | 1.11 | 0.27 | 2.26 | — | 3.64 | 3.81% | 20.81% | 13.71% | 76.10% | 37.34% | 16.39% | 1.21 | 15.06 | 1.39 | 0.50 | 1.13 | -17922.00% | -2075.00% | -12893.00% | -3.19% | 0.04 | -2.03% | 3.37% | 6.50% | 11.62% | 2.55 | -62.88 | 0.53 | 3.01 |
About Pangaea Logistics Solutions, Ltd.
Pangaea Logistics Solutions, Ltd., together with its subsidiaries, provides seaborne dry bulk logistics and transportation services to industrial customers worldwide. The company offers various dry bulk cargoes, such as grains, coal, iron ore, pig iron, hot briquetted iron, bauxite, alumina, cement clinker, dolomite, and limestone. Its ocean logistics services comprise cargo loading, cargo discharge, vessel chartering, voyage planning, and technical vessel management. As of March 16, 2022, the company owned and operated a fleet of 25 vessels. Pangaea Logistics Solutions, Ltd. was founded in 1996 and is based in Newport, Rhode Island.
- CEO
- Mads Rosenberg Boye Petersen
- Employees
- 170
- Beta
- 0.77
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.94 ÷ $7.72) − 1 = -74.87% (DCF, example).