image
Energy - Oil & Gas Midstream - NYSE - GB
$ 16.68
0.12 %
$ 1.16 B
Market Cap
14.89
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one NVGS stock under the worst case scenario is HIDDEN Compared to the current market price of 16.7 USD, Navigator Holdings Ltd. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one NVGS stock under the base case scenario is HIDDEN Compared to the current market price of 16.7 USD, Navigator Holdings Ltd. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one NVGS stock under the best case scenario is HIDDEN Compared to the current market price of 16.7 USD, Navigator Holdings Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
551 M REVENUE
16.24%
137 M OPERATING INCOME
294.63%
82.3 M NET INCOME
49.89%
175 M OPERATING CASH FLOW
34.07%
-176 M INVESTING CASH FLOW
-495.18%
6.81 M FINANCING CASH FLOW
105.08%
142 M REVENUE
-3.31%
32.2 M OPERATING INCOME
-18.56%
19.5 M NET INCOME
-16.19%
48.5 M OPERATING CASH FLOW
-28.01%
-24.8 M INVESTING CASH FLOW
-220.59%
-31.2 M FINANCING CASH FLOW
67.71%
Balance Sheet Navigator Holdings Ltd.
image
Current Assets 255 M
Cash & Short-Term Investments 150 M
Receivables 71 M
Other Current Assets 34.8 M
Non-Current Assets 1.95 B
Long-Term Investments 190 M
PP&E 1.76 B
Other Non-Current Assets 332 K
Current Liabilities 185 M
Accounts Payable 11.6 M
Short-Term Debt 121 M
Other Current Liabilities 52.6 M
Non-Current Liabilities 784 M
Long-Term Debt 736 M
Other Non-Current Liabilities 48.4 M
EFFICIENCY
Earnings Waterfall Navigator Holdings Ltd.
image
Revenue 551 M
Cost Of Revenue 380 M
Gross Profit 171 M
Operating Expenses 33.3 M
Operating Income 137 M
Other Expenses 55 M
Net Income 82.3 M
RATIOS
30.96% GROSS MARGIN
30.96%
24.92% OPERATING MARGIN
24.92%
14.94% NET MARGIN
14.94%
6.91% ROE
6.91%
3.73% ROA
3.73%
6.31% ROIC
6.31%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Navigator Holdings Ltd.
image
Net Income 82.3 M
Depreciation & Amortization 129 M
Capital Expenditures -192 M
Stock-Based Compensation 1.28 M
Change in Working Capital -18 M
Others -11.4 M
Free Cash Flow -17.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Navigator Holdings Ltd.
image
Wall Street analysts predict an average 1-year price target for NVGS of $22 , with forecasts ranging from a low of $22 to a high of $22 .
NVGS Lowest Price Target Wall Street Target
22 USD 31.89%
NVGS Average Price Target Wall Street Target
22 USD 31.89%
NVGS Highest Price Target Wall Street Target
22 USD 31.89%
4. DIVIDEND ANALYSIS
0.31% DIVIDEND YIELD
0.05 USD DIVIDEND PER SHARE
5. COMPETITION
6. Ownership
Insider Ownership Navigator Holdings Ltd.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
7. News
Navigator Gas Announces Completion of Morgan's Point Ethylene Export Terminal Expansion and Acquisition of Three Handysize Liquefied Ethylene Gas Carriers LONDON, Jan. 07, 2025 (GLOBE NEWSWIRE) -- Navigator Holdings Ltd. (described herein as “Navigator Gas” or the “Company”) (NYSE: NVGS), the owner and operator of the world's largest fleet of handysize liquefied gas carriers, announces the completion of the expansion of its existing ethylene export terminal joint venture owned 50/50 by Navigator and Enterprise Products Partners L.P. at Morgan's Point, Houston (the “Export Terminal Joint Venture”), previously announced on November 15, 2022, with additional information on March 9, 2023 (the “Expansion Project”). Navigator Gas further announces an agreement to acquire three handysize ethylene carriers for a total purchase price of US$ 83.9 million, complementing the increased export capacity from the Export Terminal Joint Venture. globenewswire.com - 1 week ago
Navigator Gas: A Questionable $400 Million Decision (Rating Downgrade) The LPG and ethylene trade are positioned to increase in the coming years, providing an uplift in Navigator Holdings' key markets. NVGS is very capable of generating high-single-digit EBITDA growth in 2025. The company's valuation is attractive at under 6x EV to EBITDA on a forward basis. seekingalpha.com - 2 weeks ago
Market Navigator: Eyeing energy in 2025 Mike Khouw, Open.Interest chief strategist, joins 'Power Lunch' to discuss playing the energy sector in 2025. youtube.com - 3 weeks ago
Market Navigator: A potential comeback for Boeing Tony Zhang, OptionsPlay chief strategist, on joins 'Power Lunch' to discuss option plays for a potential Boeing comeback. youtube.com - 3 weeks ago
Market Navigator: The case for Alphabet Jessica Inskip, Stockbrokers.com director of investor research, joins 'Power Lunch' to discuss the case for Alphabet. youtube.com - 1 month ago
Market Navigator: Options market implies $28 move higher or lower in FedEx in next week Mike Khouw, chief strategist at OpenInterest.PRO, joins CNBC's 'Power Lunch' to discuss outlooks on FedEx. youtube.com - 1 month ago
Market Navigator: Hims & Hers Health up 250% in 2024 Todd Gordon, founder of Inside Edge Capital, joins CNBC's 'Power Lunch' to discuss why he's keeping an eye on shares of these healthcare picks, potential headwinds, and more. youtube.com - 1 month ago
Navigator Holdings: Terminal Expansion Set To Resume Steady Share Price Growth Navigator Holdings specializes in handysize and mid-size gas carriers, with a strong market position and a diversified asset base, including an ethylene export terminal. The company has a robust financial position, with significant cash reserves and manageable debt, and is expected to refinance its $210 million debt facility. The terminal expansion will boost EBITDA and fleet utilization, with management favoring share repurchases over dividends, targeting a fair value of $19-$21 per share. seekingalpha.com - 1 month ago
Market Navigator: Oil services outlook under Trump Mike Khouw, chief strategist at OpenInterest.PRO, joins CNBC's 'Power Lunch' to discuss the energy trade. youtube.com - 1 month ago
Navigator Gas Announces Two Additional 48,500 Cubic Meter Capacity Liquefied Ethylene Gas Carrier Newbuilds LONDON, Nov. 20, 2024 (GLOBE NEWSWIRE) -- Navigator Holdings Ltd. (described herein as “Navigator Gas” or the “Company”) (NYSE: NVGS), the owner and operator of the world's largest fleet of handysize liquefied gas carriers, has today exercised its previously announced option to construct two further 48,500 cubic meter capacity liquefied ethylene gas carriers (the “Newbuild Vessels”) with Jiangnan Shipyard (Group) Co., Ltd. and China Shipbuilding Trading Co., Ltd., (together, the “Sellers”) in China. globenewswire.com - 1 month ago
Navigator Holdings: Macro Tailwinds And Quality Assets; Bull Thesis Intact YTD Navigator realized 12.3% gains. Considering its fleet and the Houston Terminal, it is uniquely positioned. NVGS reported higher YoY revenue and EBITDA in 3Q24, with a $141 million revenue and $67 million EBITDA. NVGS restructured its balance sheet in 3Q24. Navigator's benefits are two-fold: lower cost of capital and pushing maturity forward five years. seekingalpha.com - 1 month ago
Market Navigator: Will overheating hurt Nvidia? David Miller, Catalyst Funds, joins 'Power Lunch' to discuss Nvidia ahead of it releasing quarterly earnings. youtube.com - 2 months ago
8. Profile Summary

Navigator Holdings Ltd. NVGS

image
COUNTRY GB
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 1.16 B
Dividend Yield 0.31%
Description Navigator Holdings Ltd. owns and operates a fleet of liquefied gas carriers worldwide. The company provides international and regional seaborne transportation services of liquefied petroleum gas, petrochemical gases, and ammonia for energy companies, industrial users, and commodity traders. As of April 14, 2022, it operated a fleet of 53 semi- or fully-refrigerated liquefied gas carriers. The company was founded in 1997 and is based in London, the United Kingdom.
Contact The Verde, London, SW1E 5DH https://www.navigatorgas.com
IPO Date Jan. 9, 2007
Employees 175
Officers Mr. Gary Chapman Chief Financial Officer Mr. Mads Peter Zacho Chief Executive Officer Mr. Michael Schroder Chief Operating Officer Mr. John Reay Head of Legal & Communications, General Counsel and Company Secretary Mr. Oeyvind Lindeman Chief Commercial Officer Mr. Randall Giveans Executive Vice President of Business Development & Investor Relations - North America