Is INSW undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of International Seaways Inc (INSW) is 128.26 USD. This INSW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.27 USD, the upside of International Seaways Inc is 263.70%. This means that INSW is undervalued by 263.70%.
The range of the Intrinsic Value is 96.05 - 190.82 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 96.05 - 190.82 | 128.26 | 263.7% |
| DCF (Growth 10y) | 125.26 - 249.36 | 167.51 | 374.9% |
| DCF (EBITDA 5y) | 73.84 - 97.81 | 86.17 | 144.3% |
| DCF (EBITDA 10y) | 103.91 - 146.92 | 124.28 | 252.4% |
| Fair Value | 42.36 - 42.36 | 42.36 | 20.10% |
| P/E | 72.01 - 88.21 | 79.32 | 124.9% |
| EV/EBITDA | 43.11 - 57.54 | 49.21 | 39.5% |
| EPV | 109.15 - 183.10 | 146.12 | 314.3% |
| DDM - Stable | 53.12 - 137.84 | 95.48 | 170.7% |
| DDM - Multi | 78.45 - 157.61 | 104.65 | 196.7% |
| Market Cap (mil) | 1,734.93 |
| Beta | 0.11 |
| Outstanding shares (mil) | 49.19 |
| Enterprise Value (mil) | 2,265.83 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.85% |
| Cost of Debt | 5.25% |
| WACC | 7.79% |