Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
BIP
Valuation N/A
Brookfield Infrastructure Partners L.P.
Price$40.01
Model IV—
P/IV—
Limited data — see page
BIPH
Valuation N/A
Brookfield Infrastructure Partners L.P.
Price$15.98
Model IV—
P/IV—
Limited data — see page
BIPI
Valuation N/A
Brookfield Infrastructure Partners L.P.
Price$16.69
Model IV—
P/IV—
Limited data — see page
BIPJ
Valuation N/A
Brookfield Infrastructure Partners L.P.
Price$24.50
Model IV—
P/IV—
Limited data — see page
CCL
Deeply undervalued
Carnival Corp Ltd.
Price$27.73
Model IV$45.72
P/IV0.61
Discount 39%
Return to IV: +64.9%
Market implies +11.8%/yr
vs model +25.0% · below model
CMDB
Deeply undervalued
Costamare Bulkers Holdings Ltd
Price$18.08
Model IV$85.32
P/IV0.19
Discount 79%
Return to IV: +371.9%
Market implies -15.5%/yr
vs model +10.0% · below model
DLNG
Deeply undervalued
Dynagas LNG Partners LP
Price$3.86
Model IV$50.91
P/IV0.07
Discount 92%
Return to IV: +1,218.8%
Market implies -36.3%/yr
vs model +4.4% · below model
EDRY
Deeply undervalued
EuroDry Ltd.
Price$36.57
Model IV$78.91
P/IV0.29
Discount 54%
Return to IV: +115.8%
Market implies -6.0%/yr
vs model +8.0% · below model
EURK
Valuation N/A
Eureka Acquisition Corp
Price$11.98
Model IV—
P/IV—
Limited data — see page
EURKR
Valuation N/A
Eureka Acquisition Corp
Price$0.29
Model IV—
P/IV—
Limited data — see page
EURKU
Valuation N/A
Eureka Acquisition Corp
Price$11.64
Model IV—
P/IV—
Limited data — see page
FLNG
Deeply undervalued
Flex LNG Ltd.
Price$30.88
Model IV$49.25
P/IV0.60
Discount 37%
Return to IV: +59.5%
Market implies -4.2%/yr
vs model +3.0% · below model
GLNG
Valuation N/A
GOLAR LNG LTD
Price$52.47
Model IV—
P/IV—
Market implies +14.4%/yr
vs model +10.9% · above model
INSW
Deeply undervalued
International Seaways, Inc.
Price$98.36
Model IV$529.26
P/IV0.15
Discount 81%
Return to IV: +438.1%
Market implies -3.1%/yr
vs model +24.6% · below model
KEX
Undervalued
KIRBY CORP
Price$137.55
Model IV$186.37
P/IV0.75
Discount 26%
Return to IV: +35.5%
Market implies +4.7%/yr
vs model +10.9% · below model
KNOP
Valuation N/A
KNOT Offshore Partners LP
Price$10.67
Model IV—
P/IV—
Limited data — see page
MATX
Deeply overvalued
Matson, Inc.
Price$219.95
Model IV$96.00
P/IV1.89
Premium +129%
Return to IV: -56.4%
Market implies +14.5%/yr
vs model +3.1% · above model
NAT
Deeply overvalued
NORDIC AMERICAN TANKERS Ltd
Price$6.82
Model IV$2.87
P/IV1.79
Premium +137%
Return to IV: -57.9%
Market implies +17.7%/yr
vs model +9.6% · above model
NCLH
Fairly valued
Norwegian Cruise Line Holdings Ltd.
Price$19.55
Model IV$18.19
P/IV1.01
Premium +7%
Return to IV: -7.0%
Market implies +7.7%/yr
vs model +8.0% · in line
OMEX
Valuation N/A
ODYSSEY MARINE EXPLORATION INC
Price$0.90
Model IV—
P/IV—
Market implies +84.3%/yr
vs model +2.0% · above model
RCL
Deeply overvalued
ROYAL CARIBBEAN CRUISES LTD
Price$309.88
Model IV$127.27
P/IV2.24
Premium +143%
Return to IV: -58.9%
Market implies +32.1%/yr
vs model +25.0% · above model
RUBI
Valuation N/A
Rubico Inc.
Price$1.87
Model IV—
P/IV—
Market implies +101.4%/yr
vs model +3.0% · above model
TDW
Deeply undervalued
TIDEWATER INC
Price$93.97
Model IV$406.01
P/IV0.18
Discount 77%
Return to IV: +332.1%
Market implies -0.4%/yr
vs model +25.0% · below model
TNK
Deeply undervalued
TEEKAY TANKERS LTD.
Price$85.13
Model IV$399.33
P/IV0.18
Discount 79%
Return to IV: +369.1%
Market implies -10.0%/yr
vs model +12.4% · below model
USEA
Valuation N/A
United Maritime Corp
Price$2.70
Model IV—
P/IV—
Market implies +9.4%/yr
vs model -10.0% · above model
VIK
Valuation N/A
Viking Holdings Ltd
Price$106.11
Model IV—
P/IV—
Limited data — see page
