STNG
Scorpio Tankers Inc
Price:  
42.88 
USD
Volume:  
966,177.00
Monaco | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STNG Intrinsic Value

219.20 %
Upside

What is the intrinsic value of STNG?

As of 2025-07-09, the Intrinsic Value of Scorpio Tankers Inc (STNG) is 136.86 USD. This STNG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.88 USD, the upside of Scorpio Tankers Inc is 219.20%.

The range of the Intrinsic Value is 113.26 - 172.93 USD

Is STNG undervalued or overvalued?

Based on its market price of 42.88 USD and our intrinsic valuation, Scorpio Tankers Inc (STNG) is undervalued by 219.20%.

42.88 USD
Stock Price
136.86 USD
Intrinsic Value
Intrinsic Value Details

STNG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 113.26 - 172.93 136.86 219.2%
DCF (Growth 10y) 126.25 - 187.01 150.40 250.7%
DCF (EBITDA 5y) 63.08 - 108.95 89.24 108.1%
DCF (EBITDA 10y) 87.33 - 132.76 111.73 160.6%
Fair Value 251.27 - 251.27 251.27 485.99%
P/E 73.97 - 105.46 96.64 125.4%
EV/EBITDA 33.31 - 80.71 54.25 26.5%
EPV 206.13 - 269.27 237.70 454.3%
DDM - Stable 71.02 - 142.36 106.69 148.8%
DDM - Multi 65.71 - 104.68 80.91 88.7%

STNG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,187.74
Beta 0.66
Outstanding shares (mil) 51.02
Enterprise Value (mil) 2,739.06
Market risk premium 4.60%
Cost of Equity 8.63%
Cost of Debt 5.44%
WACC 7.31%