Valuation Frontline plc

Equities

Market Closed - Nyse Other stock markets 21:00:03 08/05/2026 BST			5-day change	1st Jan Change
39.51 ^USD	+3.65%		+6.75%	+81.07%

04-22	Evercore ISI Downgrades Frontline to In Line From Outperform, Cuts Price Target to $38 From $46	MT
03-28	Frontline plc Announces Resignation of Director Richard C. Prince	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,439	2,703	4,464	3,159	4,858	8,796	-	-
Change	-	87.82%	65.16%	-29.23%	53.77%	81.07%	-	-
Enterprise Value (EV) ¹	3,688	4,606	7,607	6,487	7,674	11,424	11,414	11,137
Change	-	24.88%	65.17%	-14.72%	18.29%	48.87%	-0.09%	-2.43%
P/E ratio	-118x	5.49x	6.8x	6.36x	12.8x	7.28x	12.5x	10.4x
PBR	0.87x	1.15x	1.96x	1.35x	1.93x	3.21x	3.27x	3.28x
PEG	-	-0x	0.2x	-0.3x	-0.5x	0x	-0.3x	0.5x
Capitalization / Revenue	4.03x	3.28x	3.77x	2.47x	3.99x	4.14x	5.2x	5.55x
EV / Revenue	10.3x	5.58x	6.43x	5.08x	6.3x	5.38x	6.75x	7.03x
EV / EBITDA	23.1x	7.89x	7.78x	5.79x	8.28x	6.1x	8.99x	9.26x
EV / EBIT	302x	10.3x	10.2x	8.3x	12.8x	6.75x	12.2x	12.8x
EV / FCF	-12.3x	93x	-9.81x	-36.3x	10.8x	9.51x	15.4x	11.4x
FCF Yield	-8.14%	1.08%	-10.2%	-2.76%	9.22%	10.5%	6.5%	8.75%
Dividend per Share ²	-	1.22	2.17	1.78	1.76	4.988	3.456	3.816
Rate of return	-	10%	10.8%	12.5%	8.07%	12.6%	8.75%	9.66%
EPS ²	-0.06	2.21	2.95	2.23	1.7	5.428	3.171	3.816
Distribution rate	-	55.2%	73.6%	79.8%	104%	91.9%	109%	100%
Net sales ¹	356.7	824.7	1,184	1,277	1,217	2,123	1,690	1,585
EBITDA ¹	160	583.8	977.6	1,121	927.2	1,873	1,270	1,203
EBIT ¹	12.22	445.6	746.7	781.7	598.8	1,693	937	870.8
Net income ¹	-11.15	472.7	656.4	495.6	379.1	1,467	782.8	710.9
Net Debt ¹	2,249	1,903	3,143	3,328	2,816	2,628	2,618	2,341
Reference price ²	7.07	12.14	20.05	14.19	21.82	39.51	39.51	39.51
Nbr of stocks (in thousands)	203,531	222,623	222,623	222,623	222,623	222,623	-	-
Announcement Date	17/02/22	28/02/23	29/02/24	28/02/25	27/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FRONTLINE PLC	7.28x	5.38x	6.1x	12.62%	8.8B
COSCO SHIPPING ENERGY TRANSPORTATION CO., LTD.	9.51x	4.01x	8.49x	5.74%	17.8B
INTERNATIONAL SEAWAYS, INC.	5.76x	3.79x	6x	12.99%	4.54B
SCORPIO TANKERS INC.	6.37x	2.34x	3.71x	2.19%	3.87B
NANJING TANKER CORPORATION	11.98x	-	-	3.4%	3.44B
BW LPG LIMITED	6.44x	3.37x	4.25x	12.84%	3.09B
DHT HOLDINGS, INC.	5.39x	4.74x	5.46x	15.88%	3.06B
OKEANIS ECO TANKERS CORP.	6.4x	5.61x	7.22x	14.24%	2.21B
FLEX LNG LTD.	19.3x	9.46x	13.03x	9.17%	1.77B
DORIAN LPG LTD.	9.32x	4.66x	7.36x	7.07%	1.72B
Average	8.77x	4.82x	6.85x	9.61%	5.03B
Weighted average by Cap.	8.47x	4.42x	7.00x	8.76%