EN DE

Blue Dolphin Energy Company (BDCO) Fair Value & Analysis

Energy · US · Market cap $53.0M

BD Blue Dolphin Energy Company logo Blue Dolphin Energy Company BDCO · US
Price$3.90
Fair Value$0.5900
Upside-84.9%
Quality42/100
Watch Blue Dolphin Energy Company for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.5% net margin
Low debt · negative free cash flow
Ranks above peers (8/12)
Moderate moat 51/100
Evidence: Low Range $0.5000 – $0.6600 Share as image

Fair value as of: Jul 14, 2026

From 6 valuation models · updated 27 days ago

Fair value updated Jul 14, 2026, revised from $3.30 to $0.5900 (−82.1%) since Jun 24, 2026. Share price −2.5% over the past month.

Below-average quality, and screening another 85% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($0.6600). The favourable scenario is already priced in.
  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$7.50 $0.1250 Fair Value $0.5900 Nov 2020 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range $0.1250 – $7.50 · fair‑value band $0.5000 – $0.6600 · the $3.90 price screens above the $0.5900 fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Blue Dolphin Energy Company (BDCO) currently trades at $3.90, while our model-based Fair Value estimate is $0.5900, implying the stock looks roughly 84.9% overvalued today. The Quality Score stands at 42/100 (below-average quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, Blue Dolphin Energy Company generated revenue of $277M at a net margin of 2.5%. Revenue declined 2.6% year over year. It earns a return on equity of 17.8%. Net debt stands at $46.5M. Fundamentals as of Jul 14, 2026

Our scenario range runs from $0.5000 (bear case) to $0.6600 (bull case); at $3.90, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 286% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -48% fair-value upside, at -85%, BDCO screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
ROIC Compounder $0.4300 $0.5000 $0.5600 72
EPV $0.4300 $0.5000 $0.5600 59
EV/EBITDA $1.18 $1.62 $2.06 54
All 6 models by family
Earnings-Based
EPV $0.4300 $0.5000 $0.5600 59
Multiples
EV/EBIT $0.6100 $0.8700 $1.12 53
EV/EBITDA $1.18 $1.62 $2.06 54
EV/Revenue $0.7800 $1.17 $1.56 43
Asset-Based
NCAV (Graham) $0.9200 $1.23 $1.83 50
Economic Profit
ROIC Compounder $0.4300 $0.5000 $0.5600 72

Widest divergence: Asset-Based ($1.23) versus Earnings-Based ($0.5000). Highest evidence: ROIC Compounder (72).

Notify me when BDCO reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $277M
Revenue growth (YoY) -2.6%
Net margin 2.5%
Return on equity 17.8%
Free cash flow −$779K FY2025
P/E ratio 7.7
More key figures
Operating margin 24.5%
EPS (TTM) $0.4600
EPS growth (YoY) +558%
Net debt $46.5M FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 37 · Market factors (momentum, volatility) 77

Profitability 24
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 28
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 85
Price trend over the last 3–12 months (market factor)
52W Momentum 94
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Blue Dolphin Energy Company, an independent downstream energy company, engages in the refining of petroleum products in the United States. It operates through Refinery Operations, Tolling and Terminaling, and Corporate and Other segments.

Full company description

Blue Dolphin Energy Company, an independent downstream energy company, engages in the refining of petroleum products in the United States. It operates through Refinery Operations, Tolling and Terminaling, and Corporate and Other segments. The company offers finished products, such as jet fuel; and intermediate petroleum products, including naphtha, heavy oil-based mud blendstock, and atmospheric gas oil. It also conducts tolling and terminaling services at the Nixon facility. In addition, the company offers storage tank rental services; ancillary services, such as in-tank blending; and tolling and reservation services. The company serves distributors, wholesalers, and refineries in the lower portion of the Texas Triangle, including the Houston, San Antonio, and Dallas/Fort Worth areas. The company is headquartered in Houston, Texas. Blue Dolphin Energy Company operates as a subsidiary of Lazarus Energy Holdings, LLC.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Blue Dolphin Energy Company reported revenue of $279M in FY2025 versus $301M in FY2021, a compound −1.8%/yr. Reported net income was −$5.6M in FY2025.

Growth Quality 47/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$279M
Latest YoY
−12.0%
Avg. growth/yr (3Y) 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.
−16.9%
Avg. growth/yr (5Y) 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.
+9.8%
Avg. growth/yr (13Y) 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.
−1.8%
Revenue −1.8%/yr
FY21 $301M
FY22 $488M
FY23 $396M
FY24 $318M
FY25 $279M
Net income
FY21 −$12.8M
FY22 $32.9M
FY23 $31.0M
FY24 −$8.6M
FY25 −$5.6M

BDCO screens 85% overvalued. Compare with Reliance Industries Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Blue Dolphin Energy Company Fair Value". https://www.fairvalue-calculator.com/stock/BDCO

Peer Group

Oil & Gas Refining & Marketing · 114 stocks

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.

Quality Score 42 · Bottom 25%
Fair Value upside −85% · Bottom 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 2% · Above median
Operating margin (TTM) 24% · Top 25%
Revenue growth -3% · Below median
Debt / equity 0.12× · Lower than median

Valuation Multiples vs Oil & Gas Refining & Marketing median · lower = cheaper

P/E (TTM) 7.7× · Cheaper than 75% of peers
P/B 1.94× · Pricier than median
P/S (TTM) 0.19× · Cheaper than median
EV/EBITDA 2.8× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 15
FUTURE 0 · sector 15
PAST 71 · sector 32
HEALTH 94 · sector 80
DIVIDEND 0 · sector 50

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas Refining & Marketing stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Reliance Industries Limited RELIANCE ₹1,293 ₹835.66 -35%
Valero Energy Corporation VLO $309.65 $127.32 -59%
Marathon Petroleum Corporation MPC $283.74 $135.80 -52%
Phillips 66 PSX $196.16 $101.04 -48%
Neste Oyj NESTE €31.10 €4.07 -87%
Formosa Petrochemical Corporation 6505 81.30 TWD 16.68 TWD -79%
Indian Oil Corporation IOC ₹138.96 ₹417.35 +200%
HF Sinclair Corporation DINO $88.59 $48.90 -45%
Bharat Petroleum Corporation BPCL ₹315.55 ₹846.81 +168%
SK Innovation Co 096770 121,400 KRW 58,865 KRW -52%

Compare Blue Dolphin Energy Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Blue Dolphin Energy Company (BDCO) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of $0.5900 versus a price of $3.90, about −85% (overvalued).
What is the fair value of BDCO?
Our model-based fair value for Blue Dolphin Energy Company is $0.5900 (as of Jul 14, 2026), built from audited fundamentals. The current price is $3.90.
What is the quality score of BDCO?
Blue Dolphin Energy Company has a Quality Score of 42/100. 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 revenue of Blue Dolphin Energy Company (BDCO)?
Blue Dolphin Energy Company reported trailing-twelve-month revenue of about $277M (latest available figure, as of Jul 14, 2026).
What is the net profit margin of BDCO?
The net profit margin of Blue Dolphin Energy Company is about 2.5%, meaning it keeps roughly 2.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Blue Dolphin Energy Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.