Intrinsic value of DryShips Inc. - DRYS

Previous Close

$3.59

  Intrinsic Value

$0.00

stock screener

  Rating & Target

str. sell

-100%

Previous close

$3.59

 
Intrinsic value

$0.00

 
Up/down potential

-100%

 
Rating

str. sell

We calculate the intrinsic value of DRYS stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.3

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  298
  460
  688
  998
  1,408
  1,935
  2,598
  3,411
  4,389
  5,543
  6,884
  8,416
  10,144
  12,069
  14,191
  16,508
  19,016
  21,711
  24,589
  27,645
  30,876
  34,277
  37,848
  41,585
  45,489
  49,559
  53,799
  58,209
  62,795
  67,562
Variable operating expenses, $m
  35
  13
  -19
  -61
  -117
  -189
  -280
  -391
  -525
  -683
  -942
  -1,152
  -1,389
  -1,652
  -1,943
  -2,260
  -2,604
  -2,973
  -3,367
  -3,785
  -4,227
  -4,693
  -5,182
  -5,694
  -6,228
  -6,785
  -7,366
  -7,970
  -8,598
  -9,250
Fixed operating expenses, $m
  99
  101
  104
  106
  108
  111
  113
  115
  118
  121
  123
  126
  129
  132
  134
  137
  140
  144
  147
  150
  153
  157
  160
  164
  167
  171
  175
  178
  182
  186
Total operating expenses, $m
  134
  114
  85
  45
  -9
  -78
  -167
  -276
  -407
  -562
  -819
  -1,026
  -1,260
  -1,520
  -1,809
  -2,123
  -2,464
  -2,829
  -3,220
  -3,635
  -4,074
  -4,536
  -5,022
  -5,530
  -6,061
  -6,614
  -7,191
  -7,792
  -8,416
  -9,064
Operating income, $m
  164
  346
  603
  953
  1,417
  2,014
  2,765
  3,687
  4,796
  6,106
  7,703
  9,442
  11,404
  13,590
  16,000
  18,631
  21,479
  24,540
  27,808
  31,280
  34,950
  38,814
  42,870
  47,115
  51,550
  56,174
  60,990
  66,000
  71,210
  76,625
EBITDA, $m
  281
  485
  774
  1,167
  1,688
  2,359
  3,201
  4,237
  5,482
  6,953
  8,660
  10,612
  12,815
  15,269
  17,973
  20,926
  24,123
  27,559
  31,228
  35,124
  39,243
  43,581
  48,133
  52,898
  57,875
  63,066
  68,471
  74,095
  79,942
  86,020
Interest expense (income), $m
  6
  29
  49
  78
  119
  175
  249
  344
  464
  610
  787
  995
  1,237
  1,513
  1,824
  2,171
  2,554
  2,972
  3,424
  3,910
  4,428
  4,979
  5,562
  6,175
  6,819
  7,493
  8,196
  8,930
  9,694
  10,490
  11,316
Earnings before tax, $m
  135
  297
  524
  833
  1,241
  1,765
  2,420
  3,223
  4,186
  5,320
  6,708
  8,206
  9,891
  11,766
  13,828
  16,077
  18,507
  21,116
  23,899
  26,852
  29,970
  33,252
  36,695
  40,297
  44,057
  47,978
  52,060
  56,306
  60,721
  65,309
Tax expense, $m
  36
  80
  142
  225
  335
  476
  653
  870
  1,130
  1,436
  1,811
  2,216
  2,671
  3,177
  3,734
  4,341
  4,997
  5,701
  6,453
  7,250
  8,092
  8,978
  9,908
  10,880
  11,895
  12,954
  14,056
  15,203
  16,395
  17,633
Net income, $m
  98
  217
  383
  608
  906
  1,288
  1,767
  2,353
  3,056
  3,883
  4,897
  5,990
  7,221
  8,589
  10,095
  11,736
  13,510
  15,415
  17,446
  19,602
  21,878
  24,274
  26,787
  29,416
  32,162
  35,024
  38,004
  41,103
  44,326
  47,676

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  1,397
  2,159
  3,228
  4,684
  6,609
  9,085
  12,195
  16,013
  20,605
  26,025
  32,317
  39,511
  47,624
  56,663
  66,626
  77,502
  89,276
  101,928
  115,439
  129,788
  144,956
  160,927
  177,690
  195,236
  213,563
  232,674
  252,576
  273,282
  294,813
  317,191
Adjusted assets (=assets-cash), $m
  1,397
  2,159
  3,228
  4,684
  6,609
  9,085
  12,195
  16,013
  20,605
  26,025
  32,317
  39,511
  47,624
  56,663
  66,626
  77,502
  89,276
  101,928
  115,439
  129,788
  144,956
  160,927
  177,690
  195,236
  213,563
  232,674
  252,576
  273,282
  294,813
  317,191
Revenue / Adjusted assets
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
  0.213
Average production assets, $m
  1,229
  1,899
  2,840
  4,121
  5,813
  7,992
  10,728
  14,086
  18,126
  22,894
  28,429
  34,757
  41,894
  49,846
  58,610
  68,178
  78,535
  89,665
  101,551
  114,173
  127,516
  141,566
  156,312
  171,747
  187,869
  204,681
  222,188
  240,404
  259,344
  279,029
Working capital, $m
  39
  60
  89
  130
  183
  252
  338
  443
  571
  721
  895
  1,094
  1,319
  1,569
  1,845
  2,146
  2,472
  2,822
  3,197
  3,594
  4,014
  4,456
  4,920
  5,406
  5,914
  6,443
  6,994
  7,567
  8,163
  8,783
Total debt, $m
  492
  784
  1,195
  1,754
  2,493
  3,444
  4,638
  6,104
  7,867
  9,949
  12,365
  15,128
  18,243
  21,714
  25,540
  29,716
  34,237
  39,096
  44,284
  49,794
  55,618
  61,751
  68,188
  74,926
  81,964
  89,302
  96,944
  104,896
  113,163
  121,756
Total liabilities, $m
  537
  829
  1,240
  1,799
  2,538
  3,489
  4,683
  6,149
  7,912
  9,994
  12,410
  15,172
  18,288
  21,759
  25,584
  29,761
  34,282
  39,141
  44,329
  49,839
  55,663
  61,796
  68,233
  74,971
  82,008
  89,347
  96,989
  104,940
  113,208
  121,801
Total equity, $m
  861
  1,330
  1,989
  2,885
  4,071
  5,596
  7,512
  9,864
  12,692
  16,032
  19,907
  24,339
  29,336
  34,905
  41,042
  47,741
  54,994
  62,788
  71,111
  79,949
  89,293
  99,131
  109,457
  120,265
  131,555
  143,327
  155,587
  168,342
  181,605
  195,389
Total liabilities and equity, $m
  1,398
  2,159
  3,229
  4,684
  6,609
  9,085
  12,195
  16,013
  20,604
  26,026
  32,317
  39,511
  47,624
  56,664
  66,626
  77,502
  89,276
  101,929
  115,440
  129,788
  144,956
  160,927
  177,690
  195,236
  213,563
  232,674
  252,576
  273,282
  294,813
  317,190
Debt-to-equity ratio
  0.570
  0.590
  0.600
  0.610
  0.610
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
  0.620
Adjusted equity ratio
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616
  0.616

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  98
  217
  383
  608
  906
  1,288
  1,767
  2,353
  3,056
  3,883
  4,897
  5,990
  7,221
  8,589
  10,095
  11,736
  13,510
  15,415
  17,446
  19,602
  21,878
  24,274
  26,787
  29,416
  32,162
  35,024
  38,004
  41,103
  44,326
  47,676
Depreciation, amort., depletion, $m
  117
  139
  171
  214
  271
  345
  437
  550
  686
  846
  957
  1,170
  1,411
  1,678
  1,973
  2,296
  2,644
  3,019
  3,419
  3,844
  4,293
  4,767
  5,263
  5,783
  6,326
  6,892
  7,481
  8,094
  8,732
  9,395
Funds from operations, $m
  215
  356
  554
  823
  1,177
  1,633
  2,204
  2,903
  3,741
  4,730
  5,854
  7,160
  8,631
  10,267
  12,068
  14,032
  16,155
  18,434
  20,865
  23,446
  26,172
  29,041
  32,050
  35,199
  38,487
  41,915
  45,485
  49,198
  53,058
  57,071
Change in working capital, $m
  15
  21
  30
  40
  53
  69
  86
  106
  127
  150
  174
  199
  225
  250
  276
  301
  326
  350
  374
  397
  420
  442
  464
  486
  507
  529
  551
  573
  596
  620
Cash from operations, $m
  201
  335
  524
  782
  1,124
  1,564
  2,117
  2,797
  3,614
  4,579
  5,680
  6,961
  8,407
  10,017
  11,792
  13,730
  15,829
  18,083
  20,491
  23,048
  25,752
  28,598
  31,586
  34,713
  37,980
  41,386
  44,934
  48,624
  52,462
  56,451
Maintenance CAPEX, $m
  -26
  -41
  -64
  -96
  -139
  -196
  -269
  -361
  -474
  -610
  -771
  -957
  -1,170
  -1,411
  -1,678
  -1,973
  -2,296
  -2,644
  -3,019
  -3,419
  -3,844
  -4,293
  -4,767
  -5,263
  -5,783
  -6,326
  -6,892
  -7,481
  -8,094
  -8,732
New CAPEX, $m
  -461
  -670
  -941
  -1,281
  -1,693
  -2,179
  -2,736
  -3,358
  -4,039
  -4,769
  -5,535
  -6,328
  -7,137
  -7,952
  -8,764
  -9,568
  -10,357
  -11,130
  -11,885
  -12,622
  -13,343
  -14,050
  -14,746
  -15,435
  -16,122
  -16,811
  -17,508
  -18,216
  -18,940
  -19,686
Cash from investing activities, $m
  -487
  -711
  -1,005
  -1,377
  -1,832
  -2,375
  -3,005
  -3,719
  -4,513
  -5,379
  -6,306
  -7,285
  -8,307
  -9,363
  -10,442
  -11,541
  -12,653
  -13,774
  -14,904
  -16,041
  -17,187
  -18,343
  -19,513
  -20,698
  -21,905
  -23,137
  -24,400
  -25,697
  -27,034
  -28,418
Free cash flow, $m
  -286
  -376
  -481
  -594
  -708
  -810
  -887
  -923
  -899
  -799
  -626
  -324
  99
  655
  1,350
  2,189
  3,176
  4,309
  5,587
  7,007
  8,565
  10,255
  12,074
  14,015
  16,075
  18,249
  20,534
  22,928
  25,428
  28,033
Issuance/(repayment) of debt, $m
  202
  292
  411
  559
  739
  951
  1,194
  1,466
  1,763
  2,082
  2,416
  2,762
  3,115
  3,471
  3,826
  4,176
  4,521
  4,859
  5,188
  5,510
  5,824
  6,133
  6,437
  6,738
  7,038
  7,338
  7,642
  7,951
  8,268
  8,593
Issuance/(repurchase) of shares, $m
  226
  252
  276
  288
  279
  237
  149
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  428
  544
  687
  847
  1,018
  1,188
  1,343
  1,466
  1,763
  2,082
  2,416
  2,762
  3,115
  3,471
  3,826
  4,176
  4,521
  4,859
  5,188
  5,510
  5,824
  6,133
  6,437
  6,738
  7,038
  7,338
  7,642
  7,951
  8,268
  8,593
Total cash flow (excl. dividends), $m
  142
  169
  206
  253
  311
  378
  456
  543
  864
  1,282
  1,790
  2,438
  3,215
  4,126
  5,176
  6,366
  7,697
  9,167
  10,775
  12,517
  14,389
  16,388
  18,510
  20,753
  23,113
  25,588
  28,177
  30,879
  33,695
  36,626
Retained Cash Flow (-), $m
  -324
  -469
  -659
  -897
  -1,185
  -1,526
  -1,916
  -2,352
  -2,829
  -3,339
  -3,876
  -4,431
  -4,998
  -5,568
  -6,137
  -6,700
  -7,253
  -7,794
  -8,323
  -8,839
  -9,343
  -9,838
  -10,326
  -10,808
  -11,289
  -11,772
  -12,260
  -12,755
  -13,263
  -13,785
Prev. year cash balance distribution, $m
  101
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  -81
  -300
  -453
  -643
  -875
  -1,147
  -1,460
  -1,809
  -1,965
  -2,057
  -2,086
  -1,993
  -1,783
  -1,442
  -961
  -334
  444
  1,373
  2,452
  3,678
  5,046
  6,550
  8,185
  9,944
  11,823
  13,816
  15,917
  18,124
  20,433
  22,841
Discount rate, %
  5.10
  5.36
  5.62
  5.90
  6.20
  6.51
  6.83
  7.18
  7.54
  7.91
  8.31
  8.72
  9.16
  9.62
  10.10
  10.60
  11.13
  11.69
  12.27
  12.89
  13.53
  14.21
  14.92
  15.66
  16.45
  17.27
  18.13
  19.04
  19.99
  20.99
PV of cash for distribution, $m
  -77
  -271
  -384
  -511
  -648
  -786
  -919
  -1,039
  -1,022
  -961
  -867
  -731
  -571
  -399
  -227
  -67
  74
  188
  272
  326
  351
  352
  334
  303
  263
  220
  177
  138
  103
  75
Current shareholders' claim on cash, %
  62.4
  44.0
  33.9
  28.1
  24.7
  22.8
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0
  22.0

DryShips, Inc. is a holding company. The Company owns drybulk carriers and offshore support vessels. The Company operates through two segments: the drybulk carrier and the offshore support. Under its drybulk segment, the Company operates as a provider of drybulk commodities transportation services for the steel, electric utility, construction and agri-food industries. Under its offshore support segment, the Company operates as a provider of offshore support services to the global offshore energy industry. The Offshore support segment operates a diversified fleet of offshore support vessels. It owns a fleet of approximately 20 Panamax drybulk carriers, which have a combined deadweight tonnage (dwt) of approximately 1.5 million dwt and an average age of approximately 10 years, and six offshore supply vessels, comprising over two platform supply and four oil spill recovery vessels, and have an average age of approximately 3.1 years.

FINANCIAL RATIOS  of  DryShips Inc. (DRYS)

Valuation Ratios
P/E Ratio 0
Price to Sales 0
Price to Book 0
Price to Tangible Book
Price to Cash Flow 0
Price to Free Cash Flow 0
Growth Rates
Sales Growth Rate -94.6%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -100%
Cap. Spend. - 3 Yr. Gr. Rate -100%
Financial Strength
Quick Ratio 4
Current Ratio 0.1
LT Debt to Equity 0%
Total Debt to Equity 34%
Interest Coverage -25
Management Effectiveness
Return On Assets -57.6%
Ret/ On Assets - 3 Yr. Avg. -35.6%
Return On Total Capital -98%
Ret/ On T. Cap. - 3 Yr. Avg. -54.3%
Return On Equity -232.7%
Return On Equity - 3 Yr. Avg. -139.1%
Asset Turnover 0.2
Profitability Ratios
Gross Margin -5.8%
Gross Margin - 3 Yr. Avg. 35.1%
EBITDA Margin -284.6%
EBITDA Margin - 3 Yr. Avg. -106.2%
Operating Margin -286.5%
Oper. Margin - 3 Yr. Avg. -117.5%
Pre-Tax Margin -301.9%
Pre-Tax Margin - 3 Yr. Avg. -135.5%
Net Profit Margin -382.7%
Net Profit Margin - 3 Yr. Avg. -226.1%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 18%
Payout Ratio 0%

DRYS stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the DRYS stock intrinsic value calculation we used $186 million for the last fiscal year's total revenue generated by DryShips Inc.. The default revenue input number comes from 0001 income statement of DryShips Inc.. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our DRYS stock valuation model: a) initial revenue growth rate of 60% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 5.1%, whose default value for DRYS is calculated based on our internal credit rating of DryShips Inc., is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of DryShips Inc..
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of DRYS stock the variable cost ratio is equal to 26.9%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $97 million in the base year in the intrinsic value calculation for DRYS stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 10% for DryShips Inc..

Corporate tax rate of 27% is the nominal tax rate for DryShips Inc.. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the DRYS stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for DRYS are equal to 413%.

Life of production assets of 29.7 years is the average useful life of capital assets used in DryShips Inc. operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for DRYS is equal to 13%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $637.729 million for DryShips Inc. - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 86.886 million for DryShips Inc. is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of DryShips Inc. at the current share price and the inputted number of shares is $0.3 billion.

RELATED COMPANIES Price Int.Val. Rating
ESEA Euroseas Ltd. 0.594 1.04  str.buy
CPLP Capital Produc 10.49 1.83  sell
TOPS TOP Ships Inc. 0.475 1.14  buy
GASS StealthGas, In 3.28 3.60  hold

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

Copyright © X-FIN.com 2005-2019. All rigths reserved.