EN DE

Frontline plc (FRO) Fair Value & Analysis

Energy · US · Market cap $8.5B

FP Frontline plc logo Frontline plc FRO · US
Price$39.74
Fair Value$15.08
Upside-62.1%
Quality63/100
Watch Frontline plc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 40.2% net margin
Moderate debt · generates free cash flow
8.48% dividend yield
Ranks above peers (9/15)
Wide moat 79/100
Evidence: High Range $11.89 – $37.09 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 24 days ago

Share price +3.3% over the past month.

A solid business, but screening 62% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($37.09). The favourable scenario is already priced in.
  • The model range is unusually wide ($11.89 to $37.09). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$42.88 $4.32 Fair Value $15.08 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $4.32 – $42.88 · fair‑value band $11.89 – $37.09 · the $39.74 price screens above the $15.08 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Frontline plc (FRO) currently trades at $39.74, while our model-based Fair Value estimate is $15.08, implying the stock looks roughly 62.1% overvalued today. The Quality Score stands at 63/100 (solid 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: high).

Over the trailing twelve months, Frontline plc generated revenue of $2.3B at a net margin of 40.2%. Revenue grew 66.9% year over year. It earns a return on equity of 35.0%. Net debt stands at $2.8B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $11.89 (bear case) to $37.09 (bull case); at $39.74, 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 near its 52-week high and 158% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -35% fair-value upside, at -62%, FRO 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 BearBaseBull Evidence
Highest evidence
Growth DCF $26.31 $54.80 $101.89 80
Residual Income $11.14 $13.95 $30.13 76
Rev-Margin DCF $6.20 $14.61 $25.84 74
All 26 models by family
DCF Models
FCF DCF $26.96 $59.22 $115.22 38
Owner Earnings $28.39 $61.85 $119.95 31
5Y Revenue Exit $6.20 $14.33 $24.51 39
5Y EBITDA Exit $12.89 $28.49 $47.82 41
5Y P/E Exit $12.43 $27.50 $44.67 38
10Y Revenue Exit $12.74 $23.01 $37.45 36
10Y EBITDA Exit $17.37 $33.31 $57.03 37
10Y P/E Exit $17.07 $32.60 $54.38 35
Earnings-Based
Graham-Dodd $11.58 $58.81 $81.23 54
Lynch FV $15.98 $22.83 $29.68 50
PEG = 1.0 $15.98 $22.83 $29.68 46
EPV $10.57 $14.01 $16.98 59
Dividend Discount
Gordon GGM $8.17 $16.27 $24.64 70
DDM Multi-Stage $8.17 $14.07 $17.18 61
Multiples
P/E Multiple $17.88 $23.84 $29.80 63
P/S Multiple $7.94 $10.59 $13.24 58
P/B Multiple $15.23 $20.30 $25.38 55
EV/EBIT $8.76 $15.41 $22.07 53
EV/EBITDA $7.41 $13.61 $19.82 54
EV/Revenue $2.56 43
Asset-Based
NCAV (Graham) $5.64 $7.56 $11.28 50
Growth DCF
Growth DCF $26.31 $54.80 $101.89 80
Rev-Margin DCF $6.20 $14.61 $25.84 74
Economic Profit
Residual Income $11.14 $13.95 $30.13 76
ROIC Compounder $10.57 $17.28 $24.90 72
Growth Earnings
Growth-Adj P/E $19.97 $28.53 $37.09 68

Widest divergence: Growth Earnings ($28.53) versus Asset-Based ($7.56). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $2.3B
Revenue growth (YoY) +66.9%
Net margin 40.2%
Return on equity 35.0%
Free cash flow $670M FY2025
P/E ratio 9.1
More key figures
Operating margin 51.8%
EPS (TTM) $4.22
Dividend yield 8.5%
EPS growth (YoY) +1,580%
Net debt $2.8B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 61 · Market factors (momentum, volatility) 83

Profitability 45
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 86
Price trend over the last 3–12 months (market factor)
52W Momentum 94
Distance to the 52-week high (market factor)
Net Issuance 75
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

Frontline plc, a shipping company, engages in the ownership and operation of oil and product tankers worldwide. The company owns and operates oil and product tankers, such as very large crude carriers (VLCCs), Suezmax tankers, and LR2/Aframax tankers.

Full company description

Frontline plc, a shipping company, engages in the ownership and operation of oil and product tankers worldwide. The company owns and operates oil and product tankers, such as very large crude carriers (VLCCs), Suezmax tankers, and LR2/Aframax tankers. As of December 31, 2025, it operated a fleet of 80 vessels, including 41 VLCCs, 21 Suezmax tankers, and 18 LR2/Aframax tankers. The company is also involved in the charter, purchase, and sale of vessels. Frontline plc was founded in 1985 and is based in Limassol, Cyprus.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Frontline plc reported revenue of $2.0B in FY2025 versus $749M in FY2021, a compound +27.3%/yr. Reported net income was $379M in FY2025.

Growth Quality 85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$2.0B
Latest YoY
−4.2%
Avg. growth/yr (3Y)
+11.2%
Avg. growth/yr (5Y)
+10.0%
Avg. growth/yr (32Y)
+14.6%
Revenue +27.3%/yr
FY21 $749M
FY22 $1.4B
FY23 $1.8B
FY24 $2.1B
FY25 $2.0B
Net income
FY21 −$15.0M
FY22 $476M
FY23 $656M
FY24 $496M
FY25 $379M

FRO screens 62% overvalued. Compare with Enbridge Inc →

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). "Frontline plc Fair Value". https://www.fairvalue-calculator.com/stock/FRO

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas Midstream · 87 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 63 · Top 25%
Fair Value upside −62% · Bottom 25%
Return on equity (TTM) 35% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 40% · Top 25%
Operating margin (TTM) 52% · Top 25%
Revenue growth 67% · Top 25%
Dividend yield (TTM) 8.5% · Top 25%
Debt / equity 1.09× · Higher than median

Valuation Multiples vs Oil & Gas Midstream median · lower = cheaper

P/E (TTM) 9.1× · Cheaper than median
P/B 3.40× · Pricier than 75% of peers
P/S (TTM) 3.80× · Pricier than median
P/FCF 12.8× · Pricier than median
EV/EBITDA 9.4× · Cheaper than median
PEG 5.58× · Pricier 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 0
FUTURE 100 · sector 41
PAST 100 · sector 41
HEALTH 45 · sector 54
DIVIDEND 100 · sector 99

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

Insider activity: 30/100

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 Midstream stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $56.46 $47.20 -16%
The Williams Companies, Inc WMB $73.38 $12.03 -84%
Enterprise Products Partners L.P. EPD $38.31 $24.74 -35%
TC Energy Corporation TRP C$97.79 C$42.00 -57%
Kinder Morgan, Inc KMI $32.54 $11.12 -66%
Energy Transfer LP, ET $19.91 $17.69 -11%
ONEOK, Inc OKE $93.52 $64.05 -32%
Targa Resources Corp TRGP $273.35 $79.61 -71%
MPLX LP owns and MPLX $57.17 $37.05 -35%
Cheniere Energy, Inc LNG $255.83 $211.18 -17%

Compare Frontline plc 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 Frontline plc (FRO) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $15.08 versus a price of $39.74, about −62% (overvalued).
What is the fair value of FRO?
Our model-based fair value for Frontline plc is $15.08 (as of Jul 16, 2026), built from audited fundamentals. The current price is $39.74.
What is the quality score of FRO?
Frontline plc has a Quality Score of 63/100. 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 Frontline plc (FRO)?
Frontline plc reported trailing-twelve-month revenue of about $2.3B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of FRO?
The net profit margin of Frontline plc is about 40.2%, meaning it keeps roughly 40.2% of revenue as net income. Based on the latest reported figures.
Does Frontline plc pay a dividend?
Frontline plc currently shows a dividend yield of about 9.16% relative to its recent price (as of Jul 16, 2026).

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 Frontline plc 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.