The Discounted Cash Flow (DCF) valuation of Scorpio Tankers Inc (STNG) is 161.75 USD. With the latest stock price at 72.69 USD, the upside of Scorpio Tankers Inc based on DCF is 122.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 129.64 - 213.85 | 161.75 |
| Upside | 78.3% - 194.2% | 122.5% |