EN DE

Navigator Holdings (NVGS) Fair Value & Analysis

Energy · US · Market cap $1.3B

NH Navigator Holdings logo Navigator Holdings NVGS · US
Price$20.67
Fair Value$15.39
Upside-25.5%
Quality59/100
Watch Navigator Holdings for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 18.8% net margin
Moderate debt · generates free cash flow
1.29% dividend yield
Mixed vs. peers (7/15)
Moderate moat 59/100
Evidence: High Range $8.72 – $22.07 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 23 days ago

Share price −0.5% over the past month.

A solid business, but screening 26% overvalued on our models.

What matters now

  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($8.72 to $22.07) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$24.22 $7.62 Fair Value $15.39 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $7.62 – $24.22 · fair‑value band $8.72 – $22.07 · the $20.67 price screens above the $15.39 fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

Navigator Holdings (NVGS) currently trades at $20.67, while our model-based Fair Value estimate is $15.39, implying the stock looks roughly 25.5% overvalued today. The Quality Score stands at 59/100 (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, Navigator Holdings generated revenue of $576M at a net margin of 18.8%. Revenue declined 7.1% year over year. It earns a return on equity of 9.1%. Net debt stands at $698M. Fundamentals as of Jul 18, 2026

Our scenario range runs from $8.72 (bear case) to $22.07 (bull case); at $20.67, the current price sits within 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 15% below its 52-week high and 51% 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 -26%, NVGS screens cheaper 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 $2.32 $8.31 $16.71 80
Residual Income $15.56 $16.27 $17.19 76
Rev-Margin DCF $0.4200 $5.96 $12.94 74
All 26 models by family
DCF Models
FCF DCF $2.43 $9.12 $19.03 38
Owner Earnings $4.95 $13.18 $25.35 31
5Y Revenue Exit $0.4200 $5.98 $13.29 39
5Y EBITDA Exit $6.87 $18.96 $33.91 41
5Y P/E Exit $5.18 $15.57 $27.21 38
10Y Revenue Exit $0.8500 $6.04 $13.51 36
10Y EBITDA Exit $4.95 $14.61 $28.91 37
10Y P/E Exit $3.93 $12.37 $23.90 35
Earnings-Based
Graham-Dodd $11.03 $47.08 $64.30 54
Lynch FV $12.02 $17.18 $22.33 50
PEG = 1.0 $12.02 $17.18 $22.33 46
EPV $7.81 $10.04 $11.90 59
Dividend Discount
Gordon GGM $1.86 $3.35 $4.61 70
DDM Multi-Stage $1.86 $3.06 $3.58 61
Multiples
P/E Multiple $17.03 $22.71 $28.39 63
P/S Multiple $8.56 $11.41 $14.26 58
P/B Multiple $20.68 $27.58 $34.47 55
EV/EBIT $8.50 $14.18 $19.85 53
EV/EBITDA $11.49 $18.16 $24.84 54
EV/Revenue $2.87 $6.29 43
Asset-Based
NCAV (Graham) $9.94 $13.32 $19.88 50
Growth DCF
Growth DCF $2.32 $8.31 $16.71 80
Rev-Margin DCF $0.4200 $5.96 $12.94 74
Economic Profit
Residual Income $15.56 $16.27 $17.19 76
ROIC Compounder $7.81 $10.04 $11.90 72
Growth Earnings
Growth-Adj P/E $16.36 $23.38 $30.39 68

Widest divergence: Growth Earnings ($23.38) versus Dividend Discount ($3.06). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $576M
Revenue growth (YoY) -7.1%
Net margin 18.8%
Return on equity 9.1%
Free cash flow $65.9M FY2025
P/E ratio 13.4
More key figures
Operating margin 22.3%
EPS (TTM) $1.62
Dividend yield 1.3%
EPS growth (YoY) +38.6%
Net debt $698M FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 55 · Market factors (momentum, volatility) 66

Profitability 35
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 59
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 52
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 100
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

Navigator Holdings Ltd. owns and operates a fleet of liquefied gas carriers worldwide. It engages in the international and regional seaborne transportation of petrochemical gases, liquefied petroleum gases, and ammonia for energy companies, industrial users, and commodity traders. The company also provides ship shore infrastructure and consultancy services.

Full company description

Navigator Holdings Ltd. owns and operates a fleet of liquefied gas carriers worldwide. It engages in the international and regional seaborne transportation of petrochemical gases, liquefied petroleum gases, and ammonia for energy companies, industrial users, and commodity traders. The company also provides ship shore infrastructure and consultancy services. It operates through a fleet of 57 semi- or fully-refrigerated liquefied gas carriers. Navigator Holdings Ltd. was formerly known as Isle of Man public limited company and changed its name to Navigator Holdings Ltd. in 2006. The company was incorporated in 1997 and is based in London, the United Kingdom.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Navigator Holdings reported revenue of $587M in FY2025 versus $406M in FY2021, a compound +9.6%/yr. Reported net income was $100M in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$587M
Latest YoY
+3.6%
Avg. growth/yr (3Y)
+7.4%
Avg. growth/yr (5Y)
+12.0%
Avg. growth/yr (18Y)
+14.5%
Revenue +9.6%/yr
FY21 $406M
FY22 $474M
FY23 $551M
FY24 $567M
FY25 $587M
Net income
FY21 −$31.0M
FY22 $53.5M
FY23 $82.3M
FY24 $85.6M
FY25 $100M

NVGS screens 26% 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). "Navigator Holdings Fair Value". https://www.fairvalue-calculator.com/stock/NVGS

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 59 · Top 25%
Fair Value upside −26% · Above median
Return on equity (TTM) 9% · Below median
Return on assets 4% · Below median
Net margin (TTM) 19% · Above median
Operating margin (TTM) 22% · Below median
Revenue growth -7% · Bottom 25%
Dividend yield (TTM) 1.3% · Bottom 25%
Debt / equity 0.60× · Lower than median

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

P/E (TTM) 13.4× · Cheaper than median
P/B 1.09× · Cheaper than 75% of peers
P/S (TTM) 2.33× · Pricier than median
P/FCF 20.3× · Pricier than 75% of peers
EV/EBITDA 7.7× · Cheaper than median
PEG 4.42× · 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 0 · sector 41
PAST 36 · sector 41
HEALTH 70 · sector 54
DIVIDEND 26 · sector 99

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 Midstream stocks, each showing price versus our Fair Value estimate (as of Jul 18, 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 Navigator Holdings 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 Navigator Holdings (NVGS) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $15.39 versus a price of $20.67, about −26% (overvalued).
What is the fair value of NVGS?
Our model-based fair value for Navigator Holdings is $15.39 (as of Jul 18, 2026), built from audited fundamentals. The current price is $20.67.
What is the quality score of NVGS?
Navigator Holdings has a Quality Score of 59/100. 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 Navigator Holdings (NVGS)?
Navigator Holdings reported trailing-twelve-month revenue of about $576M (latest available figure, as of Jul 18, 2026).
What is the net profit margin of NVGS?
The net profit margin of Navigator Holdings is about 18.8%, meaning it keeps roughly 18.8% of revenue as net income. Based on the latest reported figures.
Does Navigator Holdings pay a dividend?
Navigator Holdings currently shows a dividend yield of about 1.29% relative to its recent price (as of Jul 18, 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 Navigator Holdings 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.