As of 2025-05-21, the Intrinsic Value of Teekay Tankers Ltd (TNK) is 197.30 USD. This TNK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.25 USD, the upside of Teekay Tankers Ltd is 336.00%.
The range of the Intrinsic Value is 170.01 - 237.86 USD
Based on its market price of 45.25 USD and our intrinsic valuation, Teekay Tankers Ltd (TNK) is undervalued by 336.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 170.01 - 237.86 | 197.30 | 336.0% |
| DCF (Growth 10y) | 187.98 - 257.83 | 216.21 | 377.8% |
| DCF (EBITDA 5y) | 100.20 - 147.00 | 124.74 | 175.7% |
| DCF (EBITDA 10y) | 132.16 - 179.30 | 155.85 | 244.4% |
| Fair Value | 67.74 - 67.74 | 67.74 | 49.70% |
| P/E | 102.62 - 172.66 | 146.35 | 223.4% |
| EV/EBITDA | 64.37 - 117.46 | 84.32 | 86.3% |
| EPV | 186.30 - 229.90 | 208.10 | 359.9% |
| DDM - Stable | 71.49 - 145.09 | 108.29 | 139.3% |
| DDM - Multi | 84.90 - 137.10 | 105.09 | 132.2% |
| Market Cap (mil) | 1,555.70 |
| Beta | 0.74 |
| Outstanding shares (mil) | 34.38 |
| Enterprise Value (mil) | 1,043.81 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.89% |
| Cost of Debt | 4.48% |
| WACC | 7.16% |