Friday 6 November 2026
Export GSL’s income statement to Excel — free account
Global Ship Lease, Inc.
GSL Industrials Marine Shipping
Global Ship Lease, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $766.5 million, up 7.79% from fiscal 2024.
- Revenue
- +3.56%
- EPS
- −4.98%
- Free cash flow
- +0.47%
- Total debt
- −11.8%
Quarter to June 2026, against a year earlier
38.69
1.44
−3.59%
Follow GSL
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 167 | 159 | 157 | 261 | 283 | 448 | 646 | 675 | 711 | 766 | 780 | +18.5% | 765 | 715 | 587 | (8.5%) | |
| Gross margin, % | 72.56 | 72.59 | 67.63 | 62.92 | 59.70 | 67.99 | 70.79 | 69.95 | 69.79 | 69.53 | 68.83 | (3.0) pt | ||||||
| EBT | (65) | (74) | (57) | 40 | 42 | 172 | 293 | 305 | 354 | 416 | 383 | n/m | ||||||
| EBT margin, % | (39.06) | (46.60) | (36.48) | 15.26 | 14.71 | 38.30 | 45.36 | 45.19 | 49.73 | 54.34 | 49.09 | +93.4 pt | ||||||
| Net income | (65) | (74) | (57) | 40 | 42 | 171 | 293 | 305 | 354 | 416 | 383 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 27.84 | 26.56 | 21.11 | 22.02 | 15.99 | 12.75 | 17.64 | 19.06 | 20.13 | 21.46 | 21.66 | (2.8%) | |||||
| Earnings | (11.36) | (12.89) | (7.44) | 1.48 | 1.23 | 4.65 | 7.74 | 8.33 | 9.74 | 11.40 | 10.40 | n/m | ||||||
| Cash flow | 11.89 | 11.15 | 6.42 | 7.87 | 5.90 | 7.61 | 8.95 | 10.59 | 12.18 | 14.80 | 14.23 | +2.5% | ||||||
| Capex | (0.04) | (0.04) | 0.38 | (6.96) | (1.15) | (12.86) | (0.15) | (3.87) | (6.18) | (1.32) | 0.00 | +46.5% | ||||||
| Free cash flow | 11.85 | 11.11 | 6.80 | 0.92 | 4.76 | (5.26) | 8.80 | 6.72 | 6.00 | 13.47 | 14.23 | +1.4% | ||||||
| Book value | 54.98 | 41.96 | 42.52 | 34.27 | 26.28 | 20.29 | 26.40 | 33.45 | 41.44 | 50.44 | 54.02 | (1.0%) | ||||||
| Shares, m | 6 | 6 | 7 | 12 | 18 | 35 | 37 | 35 | 35 | 36 | 36 | +22.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | 0.00 | 0.00 | 3.33 | 6.09 | 5.06 | 2.11 | 2.38 | 2.24 | 3.08 | 3.72 | 2.4 | |||||
| P/S | 0.45 | 54.87 | 0.23 | 0.40 | 0.74 | 1.80 | 0.94 | 1.04 | 1.08 | 1.63 | 1.79 | 6.3 | ||||||
| P/B | 0.23 | 34.73 | 0.12 | 0.26 | 0.45 | 1.13 | 0.63 | 0.59 | 0.53 | 0.69 | 0.72 | 3.9 | ||||||
| EV/Sales | 2.64 | 56.91 | 5.28 | 3.29 | 3.18 | 3.96 | 2.10 | 1.90 | 1.71 | 1.84 | 1.91 | 8.3 | ||||||
| EV/FCF | 6.20 | 136.19 | 16.43 | 79.60 | 10.68 | (9.61) | 4.21 | 5.38 | 5.75 | 2.93 | 3.11 | 25.8 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 71 | 67 | 48 | 93 | 104 | 267 | 327 | 375 | 430 | 528 | 513 | +25.0% | |||||
| Capex | 0 | 0 | 3 | (83) | (20) | (452) | (5) | (137) | (218) | (47) | (33) | +78.7% | ||||||
| Free cash flow | 71 | 67 | 51 | 11 | 84 | (185) | 322 | 238 | 212 | 481 | 513 | +23.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 8 | 22 | 3 | 32 | (14) | (101) | (25) | 15 | 37 | 320 | 354 | +50.2% | |||||
| Net debt | 366 | 325 | 793 | 755 | 688 | 970 | 748 | 578 | 447 | 160 | 98 | (8.7%) | ||||||
| Shareholders’ equity | 329 | 252 | 316 | 406 | 465 | 713 | 966 | 1,184 | 1,463 | 1,801 | 1,947 | +20.8% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (8.11) | (10.65) | (6.33) | 1.36 | 1.65 | 9.99 | 13.82 | 13.79 | 15.14 | 15.55 | 13.28 | +23.7 pt | |||||
| ROIC | (1.84) | (1.66) | (0.58) | 6.00 | 5.68 | 8.82 | 12.91 | 12.17 | 12.41 | 13.86 | 12.11 | +15.7 pt | ||||||
| ROE | (18.78) | (26.64) | (21.28) | 4.86 | 4.98 | 27.73 | 33.76 | 27.43 | 25.99 | 24.93 | 20.81 | +43.7 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 8 | 9 | 11 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | — | (1.5%) | |||||
| Revenue/emp, $m | 20.82 | 17.70 | 14.28 | 37.30 | 40.40 | 63.99 | 92.24 | 96.40 | 101.58 | 109.49 | — | +20.3% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Global Ship Lease, Inc. vs peers in Marine Shipping (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| DAC Danaos Corporation | $2.7B | 5.0× | 5.4× | +4.66% (above 0%: growing) | +16.81% (above 0%: growing) | −81.11% (below 0%: shrinking) | 72.84% | 48.38% | Compare |
| NMM Navios Maritime Partners LP | $2.4B | 5.5× | 4.5× | +25.22% (above 0%: growing) | +147.01% (above 0%: growing) | +252.84% (above 0%: growing) | 65.58% | 39.64% | Compare |
| SFL SFL Corporation Ltd. | $1.7B | 22.9× | 29.1× | +4.25% (above 0%: growing) | +2,400.00% (above 0%: growing) | −18.32% (below 0%: shrinking) | 63.23% | 32.49% | Compare |
| CMRE Costamare Inc. | $1.6B | 4.8× | 5.4× | −2.12% (below 0%: shrinking) | +2.01% (above 0%: growing) | −269.21% (below 0%: shrinking) | 70.25% | 44.91% | Compare |
| GSL Global Ship Lease, Inc. | $1.4B | 3.7× | 4.2× | +3.56% (above 0%: growing) | −4.98% (below 0%: shrinking) | +0.47% (above 0%: growing) | 68.06% | 47.24% | |
| CCEC Capital Clean Energy Carriers Corp. | $1.3B | 11.1× | 11.5× | +8.46% (above 0%: growing) | −5.88% (below 0%: shrinking) | −2,376.31% (below 0%: shrinking) | 78.04% | 50.63% | Compare |
| HOS Hornbeck Offshore Services Inc | $1.2B | 19.9× | 6.1× | +0.57% (above 0%: growing) | n/m | +320.12% (above 0%: growing) | 18.49% | 8.79% | Compare |
| GNK Genco Shipping & Trading Limited | $1.1B | 14.0× | 10.6× | +90.01% (above 0%: growing) | n/m | +2,052.95% (above 0%: growing) | 0.00% | 29.14% | Compare |
| SB Safe Bulkers, Inc | $803.7M | 9.1× | 7.1× | +33.04% (above 0%: growing) | n/m | −35.33% (below 0%: shrinking) | 65.78% | 45.75% | Compare |
| Median of peers | $1.4B | 10.1× | 6.6× | +6.56% | +16.81% | −26.82% | 65.68% | 42.27% |