investorscraft@gmail.com

Intrinsic ValueDiana Shipping Inc. (DSX)

Previous Close$1.94
Intrinsic Value
Upside potential
Previous Close
$1.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Diana Shipping Inc. operates as a global provider of shipping transportation services, specializing in dry bulk vessels. The company generates revenue primarily through time charters, leasing its fleet to international customers for medium to long-term contracts. It operates in the highly cyclical dry bulk shipping sector, which is influenced by global trade volumes, commodity demand, and freight rates. Diana Shipping maintains a competitive position by focusing on operational efficiency and a modern fleet, targeting mid-sized vessels like Panamax and Post-Panamax ships. The company serves a diverse clientele, including commodity traders and industrial firms, ensuring revenue stability through staggered charter agreements. Its market positioning is bolstered by strategic fleet management and cost discipline, though it remains exposed to volatile freight markets and macroeconomic shifts.

Revenue Profitability And Efficiency

In FY 2024, Diana Shipping reported revenue of $228.2 million, with net income of $12.7 million, reflecting a net margin of approximately 5.6%. Diluted EPS stood at $0.0588, indicating modest profitability. Operating cash flow was robust at $78.3 million, though capital expenditures of $24.2 million suggest ongoing fleet maintenance or renewal investments. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by the cyclical nature of dry bulk shipping, with diluted EPS of $0.0588 reflecting moderate profitability. Operating cash flow coverage of capital expenditures and dividends suggests sustainable capital allocation. However, the sector’s volatility necessitates prudent liquidity management to navigate fluctuating freight rates and charter demand.

Balance Sheet And Financial Health

Diana Shipping’s balance sheet shows $124.7 million in cash and equivalents against total debt of $637.5 million, indicating a leveraged position. The debt level is typical for capital-intensive shipping firms, but the company’s liquidity position provides a buffer. Investors should monitor debt servicing capabilities, particularly in downturns, given the industry’s cyclicality.

Growth Trends And Dividend Policy

Growth is tied to charter rates and fleet expansion, with limited visibility into near-term trends. The company paid a dividend of $0.30 per share, signaling a commitment to shareholder returns. However, dividend sustainability depends on stable cash flows and disciplined capital allocation, given the sector’s inherent volatility.

Valuation And Market Expectations

The market likely prices Diana Shipping based on freight rate expectations and fleet utilization. With a modest EPS and dividend yield, valuation hinges on sector recovery prospects. Investors may weigh the company’s operational resilience against macroeconomic risks affecting global trade.

Strategic Advantages And Outlook

Diana Shipping’s strategic focus on mid-sized vessels and staggered charters provides revenue stability. However, the outlook remains tied to global trade dynamics and commodity demand. The company’s ability to manage costs and leverage its modern fleet will be critical in navigating industry headwinds or capitalizing on upturns.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount