Pangaea Logistic (PANL) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Pangaea Logistic stock $5.74, price $7.57, that is 24.2% below the price, quality 50 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range $2.77 – $9.29 · fair‑value band $4.02 – $7.77 · the $7.57 price screens above the $5.74 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Pangaea Logistic in your weekly email
Every Wednesday you see whether Pangaea Logistic is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Pangaea Logistics Solutions Ltd., together with its subsidiaries, provides seaborne dry bulk logistics and transportation services to industrial customers worldwide.
Show moreShow less
It offers transportation services for various dry bulk cargoes, such as grains, coal, iron ore, pig iron, hot briquetted iron, bauxite, alumina, cement clinker, dolomite, and limestone; and terminal and stevedoring services.
The company also provides cargo loading, cargo discharge, port and terminal operations, vessel chartering, voyage planning, and technical vessel management. It owns and operates a fleet of 7 vessels. The company was founded in 1996 and is headquartered in Newport, Rhode Island.
Stock analysis
Pangaea Logistic (PANL) currently trades at $7.57, while our model-based Fair Value estimate is $5.74, 24% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $13.56 per share, and 11 of the 26 models we run sit above the $7.57 price.
Bear case: the Dividend Discount group reads lowest at $3.39, and 15 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: $4.02 (bear) to $7.77 (bull), the price of $7.57 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 50/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Pangaea Logistic reported revenue of $632M in FY2025 versus $718M in FY2021, a compound −3.1%/yr. Reported net income was $19.4M in FY2025, compounding −26.7%/yr from FY2021.
Key figures
Market cap $492M Small · P/E ratio 6.7 · P/S ratio 0.65 · EPS (TTM) $1.13 · Dividend yield 0.7% · Net margin 9.7% · Return on equity 15.3% · Return on assets (EBIT) 8.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 40 out of 100 (medium confidence).
What moves the price
The share trades about 18% below its 52-week high and 57% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 13% fair-value upside, at −24%, PANL screens richer than that median.
Fair Value models
Bear$4.02Fair Value $5.74Bull$7.77
Price $7.57 · Downside -24.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($0.9232 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+17.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.5%
Start year 2020 (pandemic). Over 10 years: +8.2% a year
Revenue growth 14 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+18.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: adjusted.
−10.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−11.0%
Dividend (yield on the price)0.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.2.1% vs 1.2%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 6%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 6.4%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+0.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −1.8% a year for the price and +4.9% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Marine Shipping · 220 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−24.2% · Below median
Profitability
Return on equity (12 months)15.3% · Above median
Return on assets2.1% · Below median
Net margin (12 months)9.7% · Below median
Operating margin (12 months)19.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)29.9% · Top 25%
Dividend yield (12 months)0.7% · Bottom 25%
Balance sheet
Debt / equity0.23× · Below median
Valuation Multiplesvs Marine Shipping median · lower = cheaper
P/E (12 months)6.7× · Cheapest 25%
P/B1.15× · Pricier than median
P/S (12 months)0.65× · Cheapest 25%
Price / free cash flow (fiscal year)10.4× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Pangaea Logistic Fair Value". https://www.fairvalue-calculator.com/stock/PANL
Frequently asked questions
Is Pangaea Logistic (PANL) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of $5.74 versus a price of $7.57, about 24% lower (overvalued).
What is the fair value of PANL?
Our model-based fair value for Pangaea Logistic is $5.74 (as of Nov 7, 2026), built from audited fundamentals. The current price: $7.57.
What is the quality score of PANL?
Pangaea Logistic has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Pangaea Logistic (PANL)?
Our model-based price target is the fair value of $5.74 (as of Nov 7, 2026) from 26 valuation models. Cautious scenario $4.02, optimistic scenario $7.77. It is a calculation from audited fundamentals, not an analyst target.
What is the Pangaea Logistic stock forecast for 2026?
Our models put fair value at $5.74, about 24% lower versus a price of $7.57 (overvalued). Cautious scenario $4.02, optimistic scenario $7.77. The calculation is refreshed regularly with new filings.
What is the revenue of Pangaea Logistic (PANL)?
Pangaea Logistic reported trailing-twelve-month revenue of about $761M (latest available figure, as of Nov 7, 2026).
Does Pangaea Logistic pay a dividend?
Pangaea Logistic currently shows a dividend yield of 0.66% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Pangaea Logistic (PANL) and when is the ex-dividend date?
Pangaea Logistic pays a dividend of $0.05 per share a year, a dividend yield of 0.7%. The last ex-dividend date was Sep 1, 2026. A dividend has been paid every year since 2021. The payout ratio is 4.9% of earnings (on adjusted earnings, reported 4.4%). Free cash flow covers the dividend 14.43 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Pangaea Logistic (PANL)?
For today's price to be fair in a discounted-cash-flow model, Pangaea Logistic would have to grow free cash flow by +0.6 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.5 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of PANL use?
Our models discount Pangaea Logistic at 10.9 %: a base by market capitalisation (small), damped by beta 0.87, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Pangaea Logistic that is +0.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Pangaea Logistic (PANL) delivered so far?
Over the past 5 years revenue at Pangaea Logistic grew +10.5 % a year. The price currently implies free-cash-flow growth of +0.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Pangaea Logistic (PANL) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Pangaea Logistic (+0.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Pangaea Logistic (PANL)?
The free-cash-flow yield on the price is 9.60 %: that much free cash flow Pangaea Logistic produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Pangaea Logistic (PANL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pangaea Logistic it is $5.74 per share (as of Nov 7, 2026), against a price of $7.57. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Pangaea Logistic stock overvalued or undervalued in 2026?
As of Nov 7, 2026, PANL trades above its calculated fair value: price $7.57, fair value $5.74, a gap of about −24% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of PANL?
No. The price is what the market pays today ($7.57); the fair value is what the company's own numbers justify ($5.74). For Pangaea Logistic the two are $1.83 per share apart. That gap is exactly why we show both numbers side by side.
How much is Pangaea Logistic worth?
The market values Pangaea Logistic at about $492M (market capitalisation, as of Nov 7, 2026). Per share that is $7.57; our models calculate a fair value of $5.74 per share.
What do the bullish and bearish scenarios say about PANL?
Our models span a range for Pangaea Logistic: cautious scenario $4.02, base $5.74, optimistic $7.77 per share (as of Nov 7, 2026, price $7.57). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PANL?
Pangaea Logistic trades at a price-to-earnings ratio of 6.7 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $5.74 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 28.0 (reported for FY2025: 25.1). Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), earnings ex one-offs: 5.0. Other multiples: P/B 1.2, P/S 0.6, EV/EBITDA 3.5.
How solid is the balance sheet of Pangaea Logistic (PANL)?
Balance-sheet figures for Pangaea Logistic (as of Nov 7, 2026): return on equity 15.3%, debt of 0.23 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is PANL from its 52-week high?
Pangaea Logistic trades at $7.57, about 18% below its 52-week high of $9.29 and 57% above the low of $4.84 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $5.74 is for.
Which stocks are comparable to Pangaea Logistic?
From the same area (Industrials) we also value Adani Ports and Special Economic Zone Limited, COSCO SHIPPING Holdings, Hapag-Lloyd Aktiengesellschaft,, Shanghai International Port (Group) Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Pangaea Logistic stock attractive at the current price?
The data as of Nov 7, 2026: price $7.57, calculated fair value $5.74 (−24%), Quality Score 50/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of PANL calculated?
We run Pangaea Logistic through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $5.74 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Pangaea Logistic itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Pangaea Logistic (PANL)?
The closing price on Nov 6, 2026 was $7.57. Our model-based fair value is $5.74, about 24% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pangaea Logistic right now?
Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range ($4.02 to $7.77) leaves room in how you read the outcome.
Key figures of Pangaea Logistic
How large is the market capitalisation of Pangaea Logistic (PANL)?
The market capitalisation of Pangaea Logistic is $492M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Pangaea Logistic (PANL)?
The price-to-sales ratio of Pangaea Logistic is 0.65 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Pangaea Logistic (PANL)?
Earnings per share at Pangaea Logistic are $1.13 (price ÷ EPS = P/E 6.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Pangaea Logistic (PANL)?
The dividend yield of Pangaea Logistic is 0.7% (payout 4.9%, on adjusted earnings, reported 4.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Pangaea Logistic (PANL)?
The net margin of Pangaea Logistic is 9.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Pangaea Logistic (PANL)?
The return on equity (ROE) of Pangaea Logistic is 15.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Pangaea Logistic (PANL)?
On an EBIT basis the return on assets of Pangaea Logistic is 8.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Pangaea Logistic (PANL)?
The operating margin of Pangaea Logistic is 19.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pangaea Logistic (PANL)?
Revenue at Pangaea Logistic is growing +29.9% versus a year earlier (3y avg −3.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Pangaea Logistic (PANL)?
Earnings per share at Pangaea Logistic are growing +211% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Pangaea Logistic (PANL) carry?
The net debt of Pangaea Logistic is $269M (fiscal year 2025, ≈ 5.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Pangaea Logistic in the live analysis
One click puts Pangaea Logistic on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026