TNK
Teekay Tankers Ltd
Price:  
44.08 
USD
Volume:  
381,922
Canada | Oil, Gas & Consumable Fuels

TNK DCF Valuation - Growth Exit 5Y

224.2 %
Upside

What is the DCF valuation of TNK?

The Discounted Cash Flow (DCF) valuation of Teekay Tankers Ltd (TNK) is 142.89 USD. With the latest stock price at 44.08 USD, the upside of Teekay Tankers Ltd based on DCF is 224.2%.

Is TNK a buy or a sell?

Based on the latest price of 44.08 USD and our DCF valuation, Teekay Tankers Ltd (TNK) is a buy. Buying TNK stocks now will result in a potential gain of 224.2%.

Range Selected
WACC / Discount Rate6.3% - 7.9%7.1%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price124.47 - 170.36142.89
Upside182.4% - 286.5%224.2%
44.08 USD
Stock Price
142.89 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

TNK DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue1,229842858876915943
% Growth
10%-32%2%2%4%3%
Cost of goods sold(741)(508)(518)(528)(552)(569)
% of Revenue60%60%60%60%60%60%
Selling, G&A expenses(47)(32)(33)(33)(35)(36)
% of Revenue4%4%4%4%4%4%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(37)(25)(26)(27)(28)(29)
% of Revenue3%3%3%3%3%3%
Tax expense(0)(3)(3)(3)(3)(3)
Tax rate0%1%1%1%1%1%
Net profit404274280285298307
% Margin33%33%33%33%33%33%