As of 2024-12-13, the Intrinsic Value of Scorpio Tankers Inc (STNG) is
183.06 USD. This STNG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.23 USD, the upside of Scorpio Tankers Inc is
287.60%.
The range of the Intrinsic Value is 145.61 - 245.87 USD
183.06 USD
Intrinsic Value
STNG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
145.61 - 245.87 |
183.06 |
287.6% |
| DCF (Growth 10y) |
170.94 - 281.22 |
212.30 |
349.5% |
| DCF (EBITDA 5y) |
66.25 - 109.66 |
88.80 |
88.0% |
| DCF (EBITDA 10y) |
104.88 - 155.37 |
129.69 |
174.6% |
| Fair Value |
356.77 - 356.77 |
356.77 |
655.39% |
| P/E |
89.41 - 131.58 |
113.33 |
140.0% |
| EV/EBITDA |
39.93 - 92.29 |
61.44 |
30.1% |
| EPV |
159.10 - 226.19 |
192.64 |
307.9% |
| DDM - Stable |
92.63 - 211.24 |
151.94 |
221.7% |
| DDM - Multi |
66.08 - 121.23 |
85.90 |
81.9% |
STNG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,386.53 |
| Beta |
0.23 |
| Outstanding shares (mil) |
50.53 |
| Enterprise Value (mil) |
3,086.95 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.93% |
| Cost of Debt |
5.08% |
| WACC |
6.89% |