As of 2024-12-15, the Intrinsic Value of International Seaways Inc (INSW) is
160.37 USD. This INSW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.97 USD, the upside of International Seaways Inc is
358.60%.
The range of the Intrinsic Value is 122.78 - 230.40 USD
160.37 USD
Intrinsic Value
INSW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
122.78 - 230.40 |
160.37 |
358.6% |
| DCF (Growth 10y) |
149.97 - 277.38 |
194.64 |
456.6% |
| DCF (EBITDA 5y) |
72.98 - 107.31 |
87.93 |
151.5% |
| DCF (EBITDA 10y) |
108.55 - 157.72 |
129.55 |
270.5% |
| Fair Value |
52.15 - 52.15 |
52.15 |
49.12% |
| P/E |
89.90 - 132.62 |
106.92 |
205.7% |
| EV/EBITDA |
36.18 - 74.56 |
55.73 |
59.4% |
| EPV |
62.72 - 103.71 |
83.22 |
138.0% |
| DDM - Stable |
66.18 - 165.48 |
115.83 |
231.2% |
| DDM - Multi |
91.45 - 176.28 |
120.23 |
243.8% |
INSW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,720.17 |
| Beta |
0.44 |
| Outstanding shares (mil) |
49.19 |
| Enterprise Value (mil) |
2,267.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.85% |
| Cost of Debt |
5.06% |
| WACC |
7.73% |