EN DE

Frontline Ltd (FRO) Fair Value & Analysis

Energy · US · Market cap $8.5B · ISIN CY0200352116

What is Frontline Ltd really worth?

FL Frontline Ltd logo Frontline Ltd FRO · US
Price$45.42
Fair Value$14.87
Upside−67.3%
Quality63/100

A solid business, but trading 205% above our fair value of $14.87.

Watch Frontline Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 40.2% net margin
Moderate debt · generates free cash flow
Ranks above peers (9/15)
Wide moat 79/100

Risks

!Mixed Growth (revenue 5y +10.0 %/yr)
!The models disagree: range $11.72 to $36.27

For context

·6.89% dividend yield
Evidence: High Range $11.72 – $36.27

Fair value as of: Aug 14, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Aug 14, 2026, revised from $15.08 to $14.87 (−1.4%) since Jul 16, 2026. Share price +16.6% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($36.27). The favourable scenario is already priced in.
  • The model range is unusually wide ($11.72 to $36.27). 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.

Price vs Fair Value (5 years)

$45.42 $4.32 Fair Value $14.87 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.

How to read this chart

60‑month range $4.32 – $45.42 · fair‑value band $11.72 – $36.27 · the $45.42 price screens above the $14.87 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 4 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

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

Analysis

Frontline Ltd (FRO) currently trades at $45.42, while our model-based Fair Value estimate is $14.87, implying the stock looks roughly 205.4% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Energy sector. Bull case: the Growth Earnings group reads highest at a median of $28.53 per share, and 4 of the 25 models we run sit above the $45.42 price. Bear case: the Asset-Based group reads lowest at $7.56, and 21 of the 25 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Frontline Ltd 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 Aug 14, 2026

Our scenario range runs from $11.72 (bear case) to $36.27 (bull case); at $45.42, 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 195% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at −46% fair-value upside, at −67%, FRO screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.6319 per share, which is 4.2 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $26.96 $59.22 $115.22 75
EPV $10.57 $14.01 $16.98 74
Growth DCF $26.31 $54.80 $101.89 74
All 26 models by family
DCF Models
FCF DCF $26.96 $59.22 $115.22 75
Owner Earnings $28.39 $61.85 $119.95 72
5Y Revenue Exit $6.20 $14.33 $24.51 69
5Y EBITDA Exit $12.89 $28.49 $47.82 72
5Y P/E Exit $12.43 $27.50 $44.67 68
10Y Revenue Exit $12.74 $23.01 $37.45 65
10Y EBITDA Exit $17.37 $33.31 $57.03 66
10Y P/E Exit $17.07 $32.60 $54.38 62
Earnings-Based
Graham-Dodd $11.58 $58.81 $81.23 64
Lynch FV $15.98 $22.83 $29.68 61
PEG = 1.0 $15.98 $22.83 $29.68 57
EPV $10.57 $14.01 $16.98 74
Dividend Discount
Gordon GGM $8.17 $16.27 $24.64 67
DDM Multi-Stage $8.17 $14.07 $17.18 67
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 64
EV/EBITDA $7.41 $13.61 $19.82 65
EV/Revenue $2.56 50
Asset-Based
NCAV (Graham) $5.64 $7.56 $11.28 54
Growth DCF
Growth DCF $26.31 $54.80 $101.89 74
Rev-Margin DCF $6.20 $14.61 $25.84 69
Economic Profit
Residual Income $11.14 $13.95 $30.13 71
ROIC Compounder $10.57 $17.28 $24.90 70
Growth Earnings
Growth-Adj P/E $19.97 $28.53 $37.09 67

Widest divergence: Growth Earnings ($28.53) versus Asset-Based ($7.56). Highest evidence: FCF DCF (75).

Notify me when FRO reaches fair value

Put FRO on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 10.8
P/S ratio 2.08 P/E × margin
EPS (TTM) $4.22 price ÷ EPS = P/E 10.8
Dividend yield 6.9% payout 74.2%
Net margin 19.3% FY2025
Return on equity 35.0% TTM
More key figures
Profitability
Return on assets (EBIT) 9.0% avg 5y
Operating margin 51.8% TTM
Growth
Revenue (TTM) $2.3B TTM
Revenue growth (YoY) +66.9% 3y avg +11.2%
EPS growth (YoY) +15.8%
Balance sheet & cash flow
Free cash flow $670M FY2025
Net debt $2.8B FY2025 · ≈ 4.2 yrs of FCF

Figures from reported company fundamentals · as of Aug 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 61 · Market factors (momentum, volatility) 89

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 95
Price trend over the last 3–12 months (market factor)
52W Momentum 100
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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 Ltd 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. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.2%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.0%
Avg. revenue growth/yr (32Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.6%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+10.4% (3.5 + 6.9)
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
Character of growth · EPS growth decomposed (2014-2025) +9.1 % p.a.
Revenue per share +10.3 %

of which total revenue +16.6 % · buybacks/dilution −5.5 %

EBIT margin −1.1 %
Tax rate −0.1 %
Residual (interest, one-offs) +0.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

FRO screens 205% overvalued. Compare with Enbridge Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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 Ltd 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 · 89 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 −67% · 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) 6.9% · Top 25%
Debt / equity 1.09× · Higher than median

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

P/E (TTM) 10.8× · 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

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 44
PAST100 · sector 42
HEALTH45 · sector 54
DIVIDEND100 · sector 80

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

Similar stocks

10 more Oil & Gas Midstream stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $50.72 $35.83 −29%
The Williams Companies, Inc WMB $74.05 $11.73 −84%
Enterprise Products Partners L.P. EPD $39.02 $20.94 −46%
TC Energy Corporation TRP C$88.72 C$24.53 −72%
Kinder Morgan, Inc KMI $31.60 $10.92 −65%
Energy Transfer LP, ET $21.31 $11.45 −46%
MPLX LP owns and MPLX $59.25 $36.42 −39%
ONEOK, Inc OKE $95.69 $58.62 −39%
Targa Resources Corp TRGP $286.91 $79.61 −72%
Cheniere Energy, Inc LNG $280.80 $199.99 −29%

Compare Frontline Ltd 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Frontline Ltd (FRO) overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of $14.87 versus a price of $45.42, about −67% upside (overvalued).
What is the fair value of FRO?
Our model-based fair value for Frontline Ltd is $14.87 (as of Aug 14, 2026), built from audited fundamentals. The current price: $45.42.
What is the quality score of FRO?
Frontline Ltd 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 Ltd (FRO)?
Frontline Ltd reported trailing-twelve-month revenue of about $2.3B (latest available figure, as of Aug 14, 2026).
What is the net profit margin of FRO?
The net profit margin of Frontline Ltd is about 40.2%, meaning it keeps roughly 40.2% of revenue as net income. Based on the latest reported figures.
Does Frontline Ltd pay a dividend?
Frontline Ltd currently shows a dividend yield of about 6.89% relative to its recent price (as of Aug 14, 2026).
Free · no account needed

Watch Frontline Ltd in the live analysis

One click puts Frontline Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.