US · SB
Safe Bulkers, Inc.
- Sector
- Industrials · Marine Shipping
- Headquarters
- Monaco 98000
- Website
- safebulkers.com
Price · as of 2024-12-31
$6.67
Market cap 671.27M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $17.31 | +159.52% |
| Intrinsic Value(DCF) | $2.74 | -58.92% |
| Graham-Dodd Method(GD) | $8.14 | +22.08% |
| Graham Formula(GF) | $14.46 | +116.78% |
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 | $5.82 | $25.60 | $4.77 | $3.56 | $6.46 |
| 2011 | $5.19 | $19.27 | $5.91 | $2.21 | $19.89 |
| 2012 | $3.59 | $17.78 | $8.94 | $4.57 | $21.56 |
| 2013 | $9.08 | $20.19 | $1.61 | $9.40 | $10.17 |
| 2014 | $2.70 | $18.55 | $2.04 | $4.61 | $0.00 |
| 2015 | $0.65 | $19.27 | $2.35 | $1.57 | $4.89 |
| 2016 | $1.32 | $18.49 | $1.61 | $1.04 | $3.36 |
| 2017 | $3.09 | $17.09 | $0.00 | $0.00 | $0.00 |
| 2018 | $1.12 | $19.71 | $0.00 | $4.43 | $10.19 |
| 2019 | $1.05 | $19.70 | $1.19 | $3.91 | $1.64 |
| 2020 | $2.36 | $19.20 | $1.05 | $2.20 | $0.00 |
| 2021 | $3.82 | $41.93 | $0.00 | $12.16 | $109.26 |
| 2022 | $3.16 | $21.39 | $0.00 | $9.37 | $20.11 |
| 2023 | $4.62 | $20.88 | $0.08 | $6.33 | $0.00 |
| 2024 | $3.66 | $17.31 | $1.97 | $8.14 | $14.46 |
AI valuation
Our deep-learning model estimates Safe Bulkers, Inc.'s (SB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $17.31
- Current price
- $6.67
- AI upside
- +159.52%
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
$2.74
-58.92% upside
Graham-Dodd
$8.14
+22.08% upside
Graham Formula
$14.46
+116.78% 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 |
| SB | Safe Bulkers, Inc. | $6.67 | 671.27M | +160% | -59% | +22% | +117% | 4.04 | 0.47 | 1.28 | 4.21 | 11.20 | 0.47 | 45.56% | 36.37% | 31.65% | 11.99% | 9.13% | 7.10% | 0.65 | 3.20 | 1.91 | 1.66 | 2.38 | 3607.00% | 817.00% | -8352.00% | -3.64% | 1.51 | -1.17% | 7.50% | 30.30% | 16.16% | 7.16 | -55.99 | 2.61 | 1.47 |
| ASC | Ardmore Shipping Corporat… | $16.38 | 667.18M | +161% | -46% | -20% | — | 18.99 | 1.23 | 2.51 | 10.62 | — | 1.23 | 34.21% | 26.12% | 13.22% | 6.46% | 11.94% | 5.49% | 0.20 | 13.26 | 4.33 | 3.65 | 1.01 | -7124.00% | -2356.00% | -13930.00% | -5.02% | 3.16 | -5.79% | 1.97% | 37.40% | 1.97% | 10.62 | -22.03 | 2.78 | 4.22 |
| CLCO | Cool Company Ltd. | $9.67 | 511.23M | +37% | -34% | -73% | — | 2.86 | 0.37 | 0.87 | 6.38 | — | 0.37 | 76.02% | 50.53% | 30.43% | 13.11% | 9.10% | 4.56% | 1.72 | 2.07 | 0.73 | 0.70 | 5.12 | -4400.00% | -1076.00% | -175918.00% | -14.73% | 0.60 | -2.32% | 26.37% | 75.50% | 26.37% | 8.74 | -34.43 | 4.42 | 0.58 |
| 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% | — | — | — | — | — |
| CODI | Compass Diversified | $7.49 | 563.52M | +327% | -61% | — | — | — | 1.25 | 0.29 | -19.30 | — | -0.41 | 43.47% | 2.28% | -12.08% | 0.00% | 1.33% | 0.00% | 4.25 | 0.24 | 2.42 | 0.77 | -14.79 | -142609.00% | 479.00% | -5887.00% | -9.29% | -0.02 | -1.60% | 0.00% | — | 302.26% | 55.37 | -46.14 | 1.26 | 0.39 |
| CVLG | Covenant Logistics Group,… | $29.44 | 739.03M | +52% | -38% | -55% | -89% | 102.64 | 1.84 | 0.64 | 3.95 | — | 1.84 | 8.01% | 1.20% | 0.62% | 1.72% | 2.73% | 0.71% | 0.00 | 1.16 | 2.39 | 2.39 | -2.62 | -7923.00% | 292.00% | -47796.00% | 15.29% | 0.92 | 28.15% | 0.96% | 98.90% | 80.92% | 31.97 | 3.93 | 0.38 | 2.05 |
| EBF | Ennis, Inc. | $21.11 | 541.04M | +35% | -64% | — | -82% | 11.77 | 1.57 | 1.20 | 5.99 | — | 2.71 | 29.72% | 13.17% | 10.19% | 12.34% | 15.47% | 10.75% | 0.03 | — | 4.59 | 3.34 | -0.84 | -610.00% | -607.00% | -416.00% | 12.67% | 1.98 | 24.60% | 19.44% | 228.70% | 19.82% | 7.89 | 6.84 | 1.04 | 8.82 |
| ESEA | Euroseas Ltd. | $68.74 | 481.63M | +27% | -37% | +81% | +325% | 3.54 | 1.05 | 2.13 | 3.31 | 16.29 | 1.05 | 63.52% | 57.03% | 60.11% | 33.15% | 26.05% | 21.21% | 0.47 | 8.67 | 4.89 | 4.79 | 0.25 | 2173.00% | 703.00% | -22626.00% | 13.22% | 3.59 | 12.84% | 3.91% | 13.80% | 23.30% | 4.04 | 8.19 | 2.30 | 2.84 |
| KFRC | Kforce Inc. | $27.02 | 490.17M | +131% | -61% | — | -79% | 13.50 | 3.77 | 0.35 | 10.24 | — | 4.72 | 26.77% | 3.77% | 2.62% | 24.94% | 18.85% | 9.63% | 0.56 | — | 1.78 | 1.69 | 1.29 | -2519.00% | -543.00% | -4098.00% | 9.96% | 0.54 | 23.75% | 5.85% | 78.90% | 16.68% | 10.74 | 11.49 | 0.40 | 7.66 |
| 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 |
| PANL | Pangaea Logistics Solutio… | $9.35 | 607.5M | +6% | -79% | -32% | +4% | 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 |
About Safe Bulkers, Inc.
Safe Bulkers, Inc., together with its subsidiaries, provides marine drybulk transportation services. It owns and operates drybulk vessels for transporting bulk cargoes primarily coal, grain, and iron ore. As of March 18, 2022, the company had a fleet of 40 drybulk vessels having an average age of 10.4 years; and an aggregate carrying capacity of 3,925,500 deadweight tons. Its fleet consisted of 12 Panamax class vessels, 7 Kamsarmax class vessels, 15 post- Panamax class vessels, and 6 Capesize class vessels. Safe Bulkers, Inc. was incorporated in 2007 and is based in Monaco.
- CEO
- Polys Hajioannou
- Employees
- 941
- Beta
- 1.06
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.74 ÷ $6.67) − 1 = -58.92% (DCF, example).