As of 2025-05-20, the Intrinsic Value of International Seaways Inc (INSW) is 103.15 USD. This INSW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.78 USD, the upside of International Seaways Inc is 166.00%.
The range of the Intrinsic Value is 84.72 - 131.77 USD
Based on its market price of 38.78 USD and our intrinsic valuation, International Seaways Inc (INSW) is undervalued by 166.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 84.72 - 131.77 | 103.15 | 166.0% |
| DCF (Growth 10y) | 90.42 - 136.20 | 108.46 | 179.7% |
| DCF (EBITDA 5y) | 66.37 - 79.15 | 71.24 | 83.7% |
| DCF (EBITDA 10y) | 77.85 - 95.83 | 85.34 | 120.1% |
| Fair Value | 32.71 - 32.71 | 32.71 | -15.65% |
| P/E | 58.35 - 89.26 | 74.16 | 91.2% |
| EV/EBITDA | 39.08 - 59.63 | 45.91 | 18.4% |
| EPV | 110.23 - 150.88 | 130.56 | 236.7% |
| DDM - Stable | 41.73 - 83.37 | 62.55 | 61.3% |
| DDM - Multi | 66.44 - 99.67 | 79.47 | 104.9% |
| Market Cap (mil) | 1,907.59 |
| Beta | 0.74 |
| Outstanding shares (mil) | 49.19 |
| Enterprise Value (mil) | 2,369.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.52% |
| Cost of Debt | 5.36% |
| WACC | 8.42% |