STNG
Scorpio Tankers Inc
Price:  
67.10 
USD
Volume:  
757,868.00
Monaco | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STNG Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Scorpio Tankers Inc (STNG) is 169.63 USD. This STNG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.10 USD, the upside of Scorpio Tankers Inc is %.

The range of the Intrinsic Value is 133.87 - 229.42 USD

67.10 USD
Stock Price
169.63 USD
Intrinsic Value
Intrinsic Value Details

STNG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 133.87 - 229.42 169.63 152.8%
DCF (Growth 10y) 159.88 - 266.45 199.93 198.0%
DCF (EBITDA 5y) 82.37 - 114.12 93.36 39.1%
DCF (EBITDA 10y) 114.91 - 156.05 130.25 94.1%
Fair Value 257.42 - 257.42 257.42 283.63%
P/E 84.84 - 120.68 99.20 47.8%
EV/EBITDA 66.15 - 103.84 73.31 9.3%
EPV 151.41 - 216.16 183.79 173.9%
DDM - Stable 74.40 - 168.35 121.37 80.9%
DDM - Multi 62.91 - 115.99 82.08 22.3%

STNG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,563.68
Beta -0.04
Outstanding shares (mil) 53.11
Enterprise Value (mil) 4,796.42
Market risk premium 4.60%
Cost of Equity 8.10%
Cost of Debt 5.00%
WACC 6.53%