Navigator Holdings (NVGS) AI Stock Analysis

Compare

228 Followers

Top Page

Navigator Holdings

(NYSE:NVGS)

Select Model

Neutral 68 (OpenAI - 5.2)

Rating:68Neutral

Price Target:

$19.50

▲(1.72% Upside)

Action:ReiteratedDate:03/13/26

The score is driven primarily by improved financial performance and a positive earnings outlook with strong rate headroom and liquidity. These positives are tempered by weaker near-term technical momentum (RSI ~32 and price below 20/50-day averages) and concerns around rising leverage and uneven free cash flow.

Positive Factors

TCE rates & margin headroom

TCEs materially above the company's all-in cash breakeven provide a durable margin cushion. Sustained higher charter rates support long-term profitability, stronger operating cash flow, and the ability to service debt, fund capex and maintain capital returns even if rates moderate.

Fleet renewal & quality

A younger, modern fleet and targeted disposals improve operating efficiency, lower maintenance and regulatory risk, and enhance commercial appeal for petrochemical and LNG customers. This structural fleet quality supports higher utilization and durable charter premiums.

Low-cost financing & strong liquidity

Access to low-cost, asset-backed financing plus nearly $300M of liquidity preserves financial flexibility to fund newbuilds without excessive dilution. This structurally reduces financing risk for fleet renewal and aligns capital availability with growth in petrochemical gas transport.

Negative Factors

Rising leverage

Higher absolute debt and a rising debt/equity ratio materially increase financial leverage, reducing balance-sheet flexibility. Combined with multi-year amortization needs, this makes the company more vulnerable to rate or TCE declines and limits capacity for opportunistic investments.

Uneven free cash flow

Volatile free cash flow reduces predictability of internally funded capex, dividends and buybacks. Even with healthy operating inflows, weaker cash conversion signals higher reinvestment or working-capital needs, stressing the linkage between earnings and sustainable cash returns.

Terminal volatility & geopolitical exposure

Lumpy terminal throughput and geopolitical disruption create structural variability in asset-backed earnings and vessel utilization. Persistent routing or regional access issues can raise costs, increase insurance/premiums and reduce contract continuity, pressuring long-term revenue stability.

Navigator Holdings (NVGS) vs. SPDR S&P 500 ETF (SPY)

Market Cap

$1.25B

Dividend Yield1.27%

Average Volume (3M)295.01K

Price to Earnings (P/E)11.6

Beta (1Y)1.00

Revenue Growth2.46%

EPS Growth33.89%

CountryUS

Employees174

SectorEnergy

Sector Strength52

IndustryOil & Gas Midstream

Share Statistics

EPS (TTM)0.32

Shares Outstanding65,250,440

10 Day Avg. Volume404,561

30 Day Avg. Volume295,007

Financial Highlights & Ratios

PEG Ratio0.48

Price to Book (P/B)0.95

Price to Sales (P/S)1.99

P/FCF Ratio17.70

Enterprise Value/Market Cap1.56

Enterprise Value/Revenue3.33

Enterprise Value/Gross Profit9.10

Enterprise Value/Ebitda6.51

Forecast

1Y Price Target

$24.50

Price Target Upside27.80% Upside

Rating ConsensusModerate Buy

Number of Analyst Covering2

EPS Forecast (FY)1.96

Revenue Forecast (FY)$551.30M

Navigator Holdings Business Overview & Revenue Model

Company DescriptionNavigator Holdings Ltd. owns and operates a fleet of liquefied gas carriers worldwide. The company provides international and regional seaborne transportation services of liquefied petroleum gas, petrochemical gases, and ammonia for energy companies, industrial users, and commodity traders. As of April 14, 2022, it operated a fleet of 53 semi- or fully-refrigerated liquefied gas carriers. The company was founded in 1997 and is based in London, the United Kingdom.

How the Company Makes MoneyNavigator Holdings generates revenue primarily through the chartering of its vessels to customers in the energy and industrial sectors. The company enters into time charters and voyage charters, which are agreements that provide customers with the use of its vessels for a specified period or for specific voyages, respectively. Key revenue streams include the transportation of liquefied natural gas, ethylene, and other petrochemical gases. The company also benefits from long-term contracts with major clients, which provide a stable revenue base. Strategic partnerships with energy companies and industrial clients further enhance its revenue potential, along with its focus on operational efficiency and fleet utilization.

Navigator Holdings Key Performance Indicators (KPIs)

Any

Fleet Utilization Rate

Fleet Utilization Rate
Calculates the share of available days that were earning revenue (earning days ÷ available days). A high utilization rate signals strong demand and better revenue conversion from the fleet, while a low rate warns of idle ships and pressure on freight rates.

Chart InsightsUtilization has been resilient—consistently around the high‑80s/low‑90s with occasional seasonal dips—showing the fleet is largely full even as the company grows. The mid‑2025 dip appears transient (fleet additions/maintenance) and Q3 regained momentum; management expects utilization to stay near current levels. That stability, paired with decade‑high TCEs and stronger capital returns, suggests earned cash flow should remain solid, but ethylene trade disruptions and tariff risk are the main threats to sustaining this cadence.

Data provided by:

The Fly

Navigator Holdings Earnings Call Summary

Earnings Call Date:Mar 11, 2026

(Q4-2025)

% Change Since: |

Next Earnings Date:May 25, 2026

Earnings Call Sentiment Positive

The call presents a largely positive operational and financial picture: record annual EBITDA and net income, robust TCE rates well above the company's breakeven level, strong liquidity and disciplined capital returns, successful low-cost financing for newbuilds, and encouraging momentum at the Morgan's Point terminal (including recent offtake deals and record March volumes). Short-term challenges include Q4 sequential EBITDA softness, higher OpEx from fleet additions, some terminal volume volatility, and geopolitical uncertainty from the war in the Middle East that increases market volatility. Overall, management portrays resilience, strong balance sheet flexibility, and opportunity-driven growth despite the risks.

Q4-2025 Updates

Positive Updates

Steady Quarterly Revenue with Year-over-Year Growth

Q4 2025 revenue of $153.0 million, flat vs. Q3 2025 and up 6% year-over-year, driven by an 8% higher time charter equivalent (TCE) rate versus the same period last year.

Strong TCE Rates and Record Annual TCE

Average TCE in Q4 2025 of $30,647 per day (about $300 below Q3 ten‑year high) and annual TCE of $30,110 per day, the highest since the prior cycle peak in 2015; Q4 TCE was 8% above the year‑ago quarter.

Record Annual EBITDA and Solid Quarterly EBITDA

Adjusted EBITDA for Q4 2025 was $73.4 million (in line with Q4 2024), and Navigator reported record annual adjusted EBITDA of $302.8 million for 2025.

Improved Annual Net Income and EPS

Net income attributable to stockholders for 2025 reached a record $100.2 million with annual basic EPS of $1.49; Q4 net income was $18.5 million with basic EPS of $0.28 and adjusted EPS of $0.32.

Strong Liquidity Position

Cash equivalents and restricted cash of $204.9 million at Dec 31, 2025; total liquidity including undrawn facilities ~$296 million (available liquidity excluding restricted cash $246 million). Available liquidity was around $300 million as of March 11, 2026.

Enhanced Capital Return to Shareholders

Return of capital policy increased to 30% of net income (from 25%), fixed quarterly dividend raised from $0.05 to $0.07 per share; Q4 dividend paid $4.6 million and ~$5.4 million of share buybacks executed (~300k shares).

Attractive Newbuild Financing Executed

Secured very low-cost financing for two newbuilds at margins of 150 basis points plus SOFR (5‑year post‑delivery secured facility up to $133.8 million), and management expects to finance remaining newbuilds in H1 2026 on attractive terms.

Morgan's Point Terminal: Growing Volumes and Contracts

Q4 ethylene throughput ~191,700 tonnes (down from Q3 but +20% YoY); terminal equity value $245 million and now unencumbered; two offtake contracts signed and March 2026 on track for a record month (near or >120,000 tonnes).

Fleet Renewal and Balance Sheet Benefits from Sales

Sold older tonnage (Navigator Saturn for ~ $16M, Happy Falcon for ~$4M) realizing combined ~ $12M in gains to be booked in Q1 2026; fleet now 55 vessels with average age 12.6 years and eight vessels >15 years that are debt‑free.

Conservative Break-even and Leverage Metrics

Estimated all-in cash breakeven for 2026 of $20,970/day, well below 2025 average TCE ($30,110/day); net debt to 2025 adjusted EBITDA of 2.5x and loan-to-value of ~32% (below 30% with reasonable terminal valuation).

Consistent High Quarterly EBITDA Run-rate

12 consecutive quarters since 1Q 2023 with at least $60 million quarterly adjusted EBITDA, averaging $71 million across that period, demonstrating resilience and diversification benefits.

Negative Updates

Quarterly EBITDA Dip from Prior Quarter

Adjusted EBITDA declined from $77 million in Q3 2025 to $73.4 million in Q4 2025 (modest quarter-over-quarter decrease), signaling slight near-term pressure versus the immediate prior quarter.

Higher Operating Expenses

Vessel operating expenses rose to $47.6 million in Q4 2025 versus the same quarter in 2024, primarily due to net fleet growth from three secondhand vessel purchases and timing of maintenance costs.

Utilization Slightly Below Prior Year

Vessel utilization was 90% in Q4 2025, essentially on benchmark but down 2.2 percentage points compared with 92% in Q4 2024.

Terminal Volume Volatility and Q4 Profit Margins

Morgan's Point throughput fell from 270,000 tonnes in Q3 to ~191,700 tonnes in Q4 (resulting in a modest Q4 terminal profit of $0.9 million); terminal performance has quarter-to-quarter volatility despite improving outlook for Q1 2026.

Geopolitical Risk and Regional Disruption

War in the Middle East and temporary closure of the Strait of Hormuz have created market uncertainty (oil > $100/bbl, European natural gas +70%); roughly 1,000 vessels trapped in the Gulf increases short-term market volatility and supply-chain risk.

Residual Interest Rate and Maturity Exposure

42% of company debt remains variable (58% hedged/fixed); two relatively small debt balloons totaling $54 million are due in 2026 and average scheduled pro forma debt amortization is ~$126 million per year (2025–2028).

Non-Recurring Tax and JV Exit Costs

Income tax line affected by deferred tax and non-recurring costs related to winding up the Indonesian joint venture in 2025, which reduced reported earnings in the period.

Company Guidance

Guidance: management expects TCE rates and utilization to remain at or above Q4 levels — Q4 TCE $30,647/day (2025 average TCE $30,110/day) and utilization ~90% — versus a 2026 all‑in cash breakeven of $20,970/day, implying strong margin headroom; Morgan’s Point ethylene throughput is expected to strengthen toward or above the Q3 record (Q4 = ~191,700 t; March projected near 120,000 t), supporting continued Europe demand and emerging Asian pull. Financing progress is on track (two newbuild financings signed at 150 bps over SOFR; remaining two Ethylene Panda financings targeted for Mar/Apr 2026 and two ammonia financings in Q2), corporate liquidity is roughly $300M including undrawn facilities (available cash excl. restricted ≈ $246M), net debt/2025 adjusted EBITDA 2.5x, LTV ~32%, average scheduled amortization ≈ $126M/year (2025–2028) with $54M of small balloons due in 2026. Capital return remains 30% of net income with a fixed quarterly dividend of $0.07/share (Q4/Q1 dividend ≈ $4.6M) plus buybacks to meet the variable portion; operational guidance includes vessel OpEx $7,900–$11,400/day by segment, and management notes adjusted EBITDA sensitivity of about $18M for each $1,000 change in average TCE.

Navigator Holdings Financial Statement Overview

Summary

Fundamentals are improved with sustained profitability since 2022 and strong 2025 growth and net margin (~17%). Offsetting this, leverage ticked up in 2025 (debt-to-equity ~0.74) and cash generation is less consistent, with sharply lower 2025 free cash flow (~$66M) and weaker cash conversion versus net income.

Income Statement

Positive

Profitability has strengthened materially versus the 2020–2021 period (net losses then), with 2022–2025 showing sustained positive earnings. Revenue grew strongly in 2022–2023 and accelerated sharply in 2025 (annual revenue growth of 152%), while net profit margin improved to ~17% in 2025. A key watch-out is volatility in cost structure: gross margin swung meaningfully (very high in 2024 vs. much lower in 2025), suggesting earnings quality may be sensitive to pricing, utilization, or one-time items despite still-solid EBIT and EBITDA margins.

Balance Sheet

Positive

The balance sheet is supported by a solid equity base (equity rising over time to ~$1.23B in 2025) and moderate leverage for the sector overall, but leverage is trending worse recently: debt increased to ~$903M in 2025 and debt-to-equity moved up to ~0.74 (from ~0.50 in 2024). Returns on equity have improved from negative in 2020–2021 to ~8% in 2025, but are still only mid-single to high-single digit, implying the capital base is not yet producing standout returns relative to the risk profile.

Cash Flow

Neutral

Operating cash flow is consistently positive and generally improving (to ~$219M in 2025), which supports the earnings recovery. However, free cash flow is uneven: it was negative in 2023, strong in 2024, and then dropped sharply in 2025 (~$66M). Cash conversion weakened in 2025, with free cash flow at ~30% of net income, implying higher reinvestment needs or working-capital drag; this variability reduces confidence in the stability of cash generation despite healthy operating inflows.

Breakdown	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Income Statement
Total Revenue	586.96M	566.68M	550.74M	473.79M	406.48M
Gross Profit	176.57M	319.50M	170.51M	88.92M	93.95M
EBITDA	274.72M	270.42M	264.71M	209.26M	88.77M
Net Income	100.12M	85.57M	82.25M	53.47M	-30.96M
Balance Sheet
Total Assets	2.28B	2.18B	2.20B	2.10B	2.16B
Cash, Cash Equivalents and Short-Term Investments	204.87M	130.46M	149.58M	146.56M	123.89M
Total Debt	903.05M	607.20M	736.73M	810.54M	920.50M
Total Liabilities	1.02B	934.26M	969.61M	923.33M	1.04B
Stockholders Equity	1.23B	1.21B	1.19B	1.16B	1.11B
Cash Flow
Free Cash Flow	65.89M	169.12M	-17.26M	84.54M	94.40M
Operating Cash Flow	219.49M	210.52M	174.70M	130.31M	97.94M
Investing Cash Flow	-94.93M	-100.99M	-176.48M	35.64M	33.06M
Financing Cash Flow	-58.21M	-126.01M	6.81M	-134.14M	-66.09M

Navigator Holdings Technical Analysis

Technical Analysis Sentiment

Positive

Last Price19.17

Price Trends

50DMA

19.08

Positive

100DMA

18.18

Positive

200DMA

16.80

Positive

Market Momentum

MACD

-0.12

Positive

RSI

46.78

Neutral

STOCH

34.24

Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For NVGS, the sentiment is Positive. The current price of 19.17 is below the 20-day moving average (MA) of 20.02, above the 50-day MA of 19.08, and above the 200-day MA of 16.80, indicating a neutral trend. The MACD of -0.12 indicates Positive momentum. The RSI at 46.78 is Neutral, neither overbought nor oversold. The STOCH value of 34.24 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Positive sentiment for NVGS.

Navigator Holdings Peers Comparison

Overall Rating

UnderperformOutperform

Sector (65)

Financial Indicators

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
TNK	81 Outperform	$2.36B	5.26	18.37%	3.72%	-20.11%	-26.44%
LPG	76 Outperform	$1.44B	5.49	11.41%	13.08%	-27.21%	-62.22%
DHT	74 Outperform	$2.87B	9.29	19.30%	6.12%	-16.45%	23.94%
NVGS	68 Neutral	$1.25B	11.65	8.19%	1.27%	2.46%	33.89%
Sector *	65 Neutral	$15.17B	7.61	4.09%	5.20%	3.87%	-62.32%
GLNG	62 Neutral	$5.33B	57.40	3.45%	2.68%	19.15%	329.74%
FLNG	57 Neutral	$1.68B	15.66	9.96%	12.31%	-3.20%	6.76%

* Energy Sector Average

Performance Comparison

NVGS

Navigator Holdings

19.17

5.46

39.77%

DHT

DHT Holdings

17.86

7.69

75.65%

GLNG

Golar LNG

50.96

14.08

38.17%

TNK

Teekay Tankers

68.07

31.11

84.16%

LPG

Dorian LPG

33.79

12.70

60.18%

FLNG

FLEX LNG

31.57

11.64

58.41%

Navigator Holdings Corporate Events

Navigator Holdings Secures $133.7 Million Loan to Finance Two New Ethylene Gas Carriers

Mar 3, 2026

On March 2, 2026, Navigator Holdings’ subsidiaries Navigator Parsec and Navigator Pleione secured a senior secured pre- and post-delivery term loan facility of up to $133.77 million from a banking syndicate led by ABN AMRO, Crédit Agricole and Nordea. The facility, bearing interest at SOFR plus 1.50% with a five-year post-delivery tenor, is guaranteed by Navigator Holdings and Navigator Gas and is secured in part by mortgages on two new liquefied ethylene gas carriers.

The financing will cover up to 65% of pre-delivery and delivery installments owed to Jiangnan Shipyard and China Shipbuilding Trading under November 2024 contracts for two 48,500-cubic-metre ethylene carriers, with the balance funded from Navigator’s cash. Scheduled for delivery in November 2027 and January 2028, the newbuilds support Navigator’s fleet renewal program and are expected to enhance its capabilities for petrochemical gas transport and long-term customer service while underpinning shareholder value.

The most recent analyst rating on (NVGS) stock is a Buy with a $21.00 price target. To see the full list of analyst forecasts on Navigator Holdings stock, see the NVGS Stock Forecast page.

Glossary

BuyA stock rated as a "Buy" is expected to perform better than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock is likely to deliver higher returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.

HoldA stock rated as a "Hold" is expected to perform in line with the overall market or a specific benchmark. This rating indicates that the stock is neither particularly compelling nor unfavorable for investment. Note: This is not investment advice; please consult a financial advisor before making investment decisions.

SellA stock rated as a "Sell" is expected to perform worse than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock may deliver lower returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.

Disclaimer

This AI Analyst Stock Report is automatically generated by our AI systems using advanced algorithms and publicly available financial, technical, and market data. While the information provided aims to be accurate and insightful, it is intended for informational purposes only and should not be considered financial advice. Any content created by an AI (Artificial Intelligence) system may contain inaccuracies and/or contain errors. Investing in stocks carries inherent risks, and past performance is not indicative of future results. This report does not account for your personal financial circumstances, objectives, or risk tolerance. Always conduct your own research or consult with a qualified financial advisor before making investment decisions. The analysis and recommendations provided are based on historical and current data and may not fully reflect future market conditions or unexpected developments. Neither the creators of this report nor its affiliated entities guarantee the accuracy, completeness, or reliability of the information presented. Use this report at your own discretion and risk.Date of analysis: Mar 13, 2026