image
Energy - Oil & Gas Midstream - NYSE - US
$ 19.24
11 %
$ 824 M
Market Cap
4.93
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one LPG stock under the worst case scenario is HIDDEN Compared to the current market price of 19.2 USD, Dorian LPG Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one LPG stock under the base case scenario is HIDDEN Compared to the current market price of 19.2 USD, Dorian LPG Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one LPG stock under the best case scenario is HIDDEN Compared to the current market price of 19.2 USD, Dorian LPG Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart LPG

image
$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0$22.0$22.0$20.0$20.0$18.0$18.0$16.0$16.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
561 M REVENUE
43.87%
329 M OPERATING INCOME
65.77%
307 M NET INCOME
327.40%
388 M OPERATING CASH FLOW
227.26%
-34.8 M INVESTING CASH FLOW
-50.61%
-220 M FINANCING CASH FLOW
-524.58%
80.7 M REVENUE
-2.14%
23.4 M OPERATING INCOME
22.45%
21.4 M NET INCOME
126.56%
24.3 M OPERATING CASH FLOW
-57.69%
-3.06 M INVESTING CASH FLOW
-1378.36%
-56 M FINANCING CASH FLOW
8.89%
Balance Sheet Dorian LPG Ltd.
image
Current Assets 369 M
Cash & Short-Term Investments 294 M
Receivables 53 M
Other Current Assets 21.8 M
Non-Current Assets 1.47 B
Long-Term Investments 0
PP&E 1.42 B
Other Non-Current Assets 44.7 M
16.00 %2.88 %77.50 %Total Assets$1.8b
Current Liabilities 102 M
Accounts Payable 10.2 M
Short-Term Debt 86.6 M
Other Current Liabilities 5.06 M
Non-Current Liabilities 712 M
Long-Term Debt 711 M
Other Non-Current Liabilities 1.53 M
10.63 %87.31 %Total Liabilities$814.1m
EFFICIENCY
Earnings Waterfall Dorian LPG Ltd.
image
Revenue 561 M
Cost Of Revenue 195 M
Gross Profit 365 M
Operating Expenses 39 M
Operating Income 329 M
Other Expenses 21.4 M
Net Income 307 M
600m600m500m500m400m400m300m300m200m200m100m100m00561m(195m)365m(39m)329m(21m)307mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
65.14% GROSS MARGIN
65.14%
58.64% OPERATING MARGIN
58.64%
54.83% NET MARGIN
54.83%
30.04% ROE
30.04%
16.73% ROA
16.73%
18.04% ROIC
18.04%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Dorian LPG Ltd.
image
400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)(800m)(800m)201620162017201720182018201920192020202020212021202220222023202320242024
Net Income 307 M
Depreciation & Amortization 68.7 M
Capital Expenditures -32.9 M
Stock-Based Compensation 8.33 M
Change in Working Capital -15.6 M
Others 5.27 M
Free Cash Flow 356 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Dorian LPG Ltd.
image
Wall Street analysts predict an average 1-year price target for LPG of $43.8 , with forecasts ranging from a low of $25 to a high of $52 .
LPG Lowest Price Target Wall Street Target
25 USD 29.94%
LPG Average Price Target Wall Street Target
43.8 USD 127.65%
LPG Highest Price Target Wall Street Target
52 USD 170.27%
Price
Max Price Target
Min Price Target
Average Price Target
555550504545404035353030252520201515May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
4.10% DIVIDEND YIELD
0.7 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
6.06.05.05.04.04.03.03.02.02.01.01.00.00.01110.72.511111115.5014.0014.001.700.002021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Dorian LPG Ltd.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
540 K USD 1
6-9 MONTHS
90.3 K USD 1
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Dorian LPG Ltd. (LPG) Is a Trending Stock: Facts to Know Before Betting on It Zacks.com users have recently been watching Dorian LPG (LPG) quite a bit. Thus, it is worth knowing the facts that could determine the stock's prospects. zacks.com - 1 week ago
BW LPG Signs MOA to Sell Two VLGCs to BW LPG India SINGAPORE--(BUSINESS WIRE)--BW LPG Limited (“BW LPG”, OSE ticker code: “BWLPG.OL”, NYSE ticker code “BWLP”) has signed a Memorandum of Agreement (MOA) with BW LPG India to sell two vessels acquired in the recent Avance Gas transaction – BW Pampero and BW Chinook to BW LPG India (the ‘transaction') at a price of approximately USD 75 million per vessel to ensure further expansion and fleet renewal in the Indian market. The delivery of the two vessels is expected in Q3 2025. BW LPG India currently. businesswire.com - 2 weeks ago
BW LPG Limited – Annual Report 2024 SINGAPORE--(BUSINESS WIRE)--BW LPG Limited (“BW LPG" or the "Company", OSE ticker code: "BWLPG.OL", NYSE ticker code "BWLP") today publishes its 2024 Integrated Annual Report and 2024 Annual Report on Form 20-F, which includes the audited financial statement for the year ended 31 December 2024. Our 2024 Integrated Annual Report incorporates our sustainability reporting and is available on the Company's website: https://www.bwlpg.com/wp-content/uploads/2025/03/2024-Integrated-Annual-Report.pdf I. businesswire.com - 2 weeks ago
Is Dorian LPG (LPG) a Buy as Wall Street Analysts Look Optimistic? The recommendations of Wall Street analysts are often relied on by investors when deciding whether to buy, sell, or hold a stock. Media reports about these brokerage-firm-employed (or sell-side) analysts changing their ratings often affect a stock's price. zacks.com - 3 weeks ago
Diana Shipping Inc. Becomes Strategic Partner in Two 7,500 cbm Semi-Refrigerated LPG Newbuildings ATHENS, Greece, March 21, 2025 (GLOBE NEWSWIRE) -- Diana Shipping Inc. (NYSE: DSX), (the “Company”), a global shipping company specializing in the ownership and bareboat charter-in of dry bulk vessels, today announced that the Company agreed to become a strategic partner and invest in a newly established joint venture, Ecogas Holding AS, with an 80% equity interest in a transaction for the construction of two 7,500 cbm semi-refrigerated LPG newbuildings, with an option for two additional vessels. Delivery of the first vessel is expected in the first quarter of 2027 and of the second vessel in the fourth quarter of 2027. globenewswire.com - 3 weeks ago
Investors Heavily Search Dorian LPG Ltd. (LPG): Here is What You Need to Know Zacks.com users have recently been watching Dorian LPG (LPG) quite a bit. Thus, it is worth knowing the facts that could determine the stock's prospects. zacks.com - 3 weeks ago
BW LPG Limited - Financial Calendar SINGAPORE--(BUSINESS WIRE)--Financial calendar for BW LPG Limited (“BW LPG" or the "Company", OSE ticker code: "BWLPG.OL", NYSE ticker code "BWLP"). FINANCIAL YEAR 2024 28.03.2025 - Annual Report FINANCIAL YEAR 2025 15.05.2025 - Annual General Meeting 20.05.2025 - Quarterly Report - Q1 26.08.2025 - Half-yearly Report 02.12.2025 - Quarterly Report - Q3 BW LPG's Financial Calendar has been updated for the 2024 Annual Report release on the 28 March 2025. About BW LPG BW LPG is the world's leading. businesswire.com - 1 month ago
BW LPG: Bound For Bountiful Investor Returns BW LPG Limited offers a compelling 15% yield on investment, trading at a P/E below 5x, with management providing upbeat guidance for 2025. BWLP's strategic acquisitions and fleet expansion have solidified its position as the world's largest operator of VLGCs, enhancing long-term growth prospects. The company maintains a strong balance sheet with $603 million in liquidity and a net leverage of 33%, ensuring financial stability and dividend viability. seekingalpha.com - 1 month ago
BW LPG Limited – Ex Dividend US$ 0.42 on the Oslo Stock Exchange Today SINGAPORE--(BUSINESS WIRE)--With reference to the press release dated 27 February 2025 by BW LPG Limited (“BW LPG” or the “Company”, OSE ticker code: “BWLPG.OL”, NYSE ticker code “BWLP”) on key information relating to the cash dividend for Q4 2024, the shares of the Company will be traded ex-dividend on the Oslo Stock Exchange from today and from 10 March 2025 on the New York Stock Exchange. About BW LPG BW LPG is the world's leading owner and operator of LPG vessels, owning and operating Very. businesswire.com - 1 month ago
Dorian LPG's Drive Toward Sustainability (Part II) Optimizing Fleet Performance with Sofar Ocean's Real-Time Weather Data and Adaptive Ship Models Optimizing Fleet Performance with Sofar Ocean's Real-Time Weather Data and Adaptive Ship Models globenewswire.com - 1 month ago
BW LPG Limited - Management Share Option Plan “LTIP 2022” – Award of Share Options SINGAPORE--(BUSINESS WIRE)--The Board of Directors of BW LPG Limited (“BW LPG" or the "Company", OSE ticker code: "BWLPG.OL", NYSE ticker code "BWLP) has approved the award of share options to senior management and certain employees of the Company. This is the fourth annual award of share options under the five-year long-term management share option plan (“LTIP 2022”) which was launched on 1 Mar 2022. LTIP 2022 is aimed at aligning the interests of senior management and key employees of the Com. businesswire.com - 1 month ago
BW LPG Limited – Key information relating to the cash dividend for Q4 2024 SINGAPORE--(BUSINESS WIRE)--BW LPG Limited (“BW LPG" or the "Company", OSE ticker code: "BWLPG.OL", NYSE ticker code "BWLP") provides the following key information relating to the Company's cash dividend for Q4 2024: The Board has approved a dividend of US$0.42 per share on 26 February 2025. Dividends payable to shares registered with Euronext VPS will be distributed in NOK, with the exchange rate made available on the day of payment. Record date: 10 March 2025 Shares registered with Euronext V. businesswire.com - 1 month ago
8. Profile Summary

Dorian LPG Ltd. LPG

image
COUNTRY US
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 824 M
Dividend Yield 4.10%
Description Dorian LPG Ltd., together with its subsidiaries, engages in the transportation of liquefied petroleum gas (LPG) through its LPG tankers worldwide. The company owns and operates very large gas carriers (VLGCs). As of May 27, 2022, its fleet consisted of twenty-two VLGCs. The company was incorporated in 2013 and is headquartered in Stamford, Connecticut.
Contact 27 Signal Road, Stamford, CT, 06902 https://www.dorianlpg.com
IPO Date May 8, 2014
Employees 577
Officers Mr. Tim T. Hansen Chief Commercial Officer Mr. Alexander C. Hadjipateras Chief Operating Officer Mr. John C. Lycouris Head of Energy Transition & Director Mr. John C. Hadjipateras Chairman of the Board, President & Chief Executive Officer Mr. Nigel Grey-Turner Vice President of Chartering, Insurance & Legal Mr. Constantine J. Markakis President & Chief Executive Officer of Dorian LPG Management - Athens Mr. Theodore B. Young Chief Financial Officer, Treasurer and Principal Financial & Accounting Officer