ECO · Intrinsic value
Is Okeanis Eco Tankers Corp. (ECO) overvalued or undervalued?
Okeanis Eco Tankers Corp. (ECO) trades at the delayed market price of $89.70 a share. That price already implies revenue growth of 15.3% a year for 5 years. TickerWorth's fair value is $112.34 a share (20% below fair value), as of Oct 19, 2026. It is a model estimate, and every input behind it is sourced below.
Model by Miraaj Patel · generated from SEC filings and market data · Updated Oct 19, 2026 · How these pages are made
Is ECO undervalued?
- Fair value
- $112.34
- Market price
- $89.70
- Upside to fair value
- +25.2%
- Verdict
- 20% below fair value
Reverse DCF: Today's price implies revenue growth of 15.3% a year for 5 years; our model assumes 16.6% a year on average over the same horizon.
What is ECO's TickerWorth Score?
Scores higher than almost every company we compare it with
Compared with Industrials companies in US
Its strongest point: a profitable, high-quality business.
- Value · 57 of 100
Cheaper than 57% of Industrials companies in US
- Price vs worth · 70 of 100
- Quality · 98 of 100
More profitable than 98% of Industrials companies in US
- Financial health · 67 of 100
Financially stronger than 67% of Industrials companies in US
- Growth · 66 of 100
Growing faster than 66% of Industrials companies in US
- Momentum · 98 of 100
Outperformed 98% of Industrials companies in US over the past year
Confidence: High confidence · Scored
Get the Undervalued Company of the Week.
ECO DCF valuation: where the gap comes from
At a recent price of $89.70, Okeanis Eco Tankers Corp. (ECO) trades 20% below TickerWorth's blended fair value of $112.34 per share — a discounted-cash-flow model cross-checked against peer multiples and asset value — meaning the market currently prices ECO undervalued vs our estimate of what the business is intrinsically worth. Our fair value sits above the market, an implied +25.2% move to close the gap if the business performs in line with our assumptions. This is an educational model, not a price target or a recommendation — the value moves with the inputs, which you can test yourself using the WACC slider below.
Read the full reasoning
One of the lenses behind that blended figure is a discounted-cash-flow model, which on its own values ECO at about $97.59 per share. The rest of this page walks through that DCF — its assumptions, reverse-DCF and discount-rate sensitivity — because it is the auditable anchor of the blend.
The valuation discounts Okeanis Eco Tankers Corp.'s projected free cash flows at a weighted-average cost of capital (WACC) of 9.1%, with a long-run terminal growth rate of 2.5%. About 76% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 15.3% annual revenue growth for ECO. Our base case instead compounds to about 16.6% a year over the same forecast, so the market's implied growth is broadly in line with our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, ECO's modeled DCF value ranges from about $68.28 to $162.44 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Okeanis Eco Tankers Corp. would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of ECO's intrinsic value. Figures update as new filings and prices come in.
Every input behind ECO's DCF
| Input | Value |
|---|---|
| Base-year revenueOkeanis Eco Tankers Corp. FY2025 20-F (accession 0001104659-26-032731): ifrs-full:Revenue, FY2025 full year. | $391,550,000 |
| Base EBIT marginOkeanis Eco Tankers Corp. FY2025 20-F (accession 0001104659-26-032731): ifrs-full:ProfitLossFromOperatingActivities 162,530,692 / revenue 391,548,819 = 41.51%, FY2025. | 41.5% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 30% → 24% → 17% → 10% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.1% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 1.00 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesOkeanis Eco Tankers Corp. FY2025 20-F (accession 0001104659-26-032731): WeightedAverageShares = 32,575,740 shares, FY2025. | 33M |
| Market priceBackup price feed · as of 2026-10-19 13:19 UTC | $89.70 |
Change ECO's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Okeanis Eco Tankers Corp. do?
What does it do?
Okeanis Eco Tankers Corp., a shipping company, owns and operates tanker vessels worldwide. It operates a fleet of 16 tanker vessels comprising eight modern Suezmax tankers and eight modern VLCC tankers focusing on the transportation of crude oil. It operates in the Marine Shipping industry (Industrials sector), headquartered in Greece. The company employs roughly 14 people.
How does it make money?
The business turns $706M in annual revenue into profit. Out of every $100 of sales, about $75 is left as operating profit (operating margin of 75.0%), after a 72% gross margin on the products/services it sells. After all costs, taxes and interest, 56.9% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks mixed: carries modest debt (0.8× equity), comfortably covers its short-term bills (4.4× current ratio), and is currently profitable.
Who at ECO filed insider trades?
| Date | Insider | Relationship | What happened | Value | Filing |
|---|---|---|---|---|---|
| QVT Financial LP | — | Open-market sale | $4,104,515.80 | Form 4 for QVT Financial LP (opens sec.gov in a new tab) | |
| Gold Daniel Allen | Director | Open-market sale | $4,104,515.80 | Form 4 for Gold Daniel Allen (opens sec.gov in a new tab) | |
| QVT Financial LP | — | Open-market sale | $555,376.56 | Form 4 for QVT Financial LP (opens sec.gov in a new tab) | |
| Gold Daniel Allen | Director | Open-market sale | $555,376.56 | Form 4 for Gold Daniel Allen (opens sec.gov in a new tab) |
A disclosure, not a signal to trade. Source: SEC EDGAR (Form 4).
Common questions
What is ECO's intrinsic value?
TickerWorth's blended fair value for Okeanis Eco Tankers Corp. (ECO) is $112.34 per share, versus a market price of $89.70 (20% below fair value).
Is ECO overvalued or undervalued?
On our blended fair value ECO looks undervalued vs fair value at $89.70. This is an educational estimate, not advice.
What discount rate is used for ECO?
A WACC of 9.1% and a terminal growth rate of 2.5%.
Is Okeanis Eco Tankers stock undervalued?
TickerWorth's fair value for Okeanis Eco Tankers Corp. (ECO) is $112.34 against a market price of $89.70. Our read: 20% below fair value. This is a model estimate, not investment advice.
Okeanis Eco Tankers (ECO) DCF valuation and fair value
Our fair value for Okeanis Eco Tankers Corp. (ECO) is $112.34, built on a 9.1% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Okeanis Eco Tankers stock?
Today's price implies revenue growth of 15.3% a year for 5 years; our model assumes 16.6% a year on average over the same horizon. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of $89.70. A model estimate, not investment advice.
Okeanis Eco Tankers (ECO) insider trading
The most recent insider filing (SEC Form 4) for Okeanis Eco Tankers Corp. (ECO): QVT Financial LP, —, open-market sale on 2026-08-14. The latest filings are listed on this page. A disclosure, not a signal to trade.
More stocks below our fair value
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.