As of 2025-07-05, 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 42.45 USD, the upside of Scorpio Tankers Inc is 222.4%.

The range of the Intrinsic Value is 113.26 - 172.93 USD.

Is STNG undervalued or overvalued?

Based on its market price of 42.45 USD and our intrinsic valuation, Scorpio Tankers Inc (STNG) is undervalued by 222.4%.

42.45 USD

Stock Price

136.86 USD

Intrinsic Value

Intrinsic Value Details

STNG Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	113.26 - 172.93	136.86	222.4%
DCF (Growth Exit 10Y)	126.25 - 187.01	150.40	254.3%
DCF (EBITDA Exit 5Y)	62.14 - 108.95	88.75	109.1%
DCF (EBITDA Exit 10Y)	86.61 - 132.76	111.34	162.3%
Peter Lynch Fair Value	251.27 - 251.27	251.27	491.93%
P/E Multiples	73.97 - 105.16	96.39	127.1%
EV/EBITDA Multiples	32.13 - 80.71	53.96	27.1%
Dividend Discount Model - Stable	71.02 - 142.36	106.69	151.3%
Dividend Discount Model - Multi Stages	65.71 - 104.68	80.91	90.6%

STNG Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Holly Energy Partners LP	10.91 - 57.93	21.96	7.4%
Delek Logistics Partners LP	17.22 - 111.62	41.76	-4.5%
Rattler Midstream LP	12.05 - 27.59	17.14	12.6%
International Seaways Inc	84.45 - 127.05	101.46	158.0%
DHT Holdings Inc	13.4 - 22.82	16.93	53.2%
Teekay Tankers Ltd	124.47 - 170.36	142.89	222.9%
Teekay LNG Partners LP	(8.34) - 240.61	8.79	-48.2%
SFL Corporation Ltd	1.66 - 39.82	10.89	22.4%
PBF Logistics LP	15.68 - 26.1	19.86	-0.2%
GasLog Ltd	(5.48) - 31.23	6.15	6.1%

STNG Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	2,166
Beta	0.66
Outstanding shares (mil)	51
Enterprise Value (mil)	2,717

Market risk premium	5.1%
Cost of Equity	8.65%
Cost of Debt	5.4%
WACC	7.3%