TNK
Teekay Tankers Ltd
Price:  
44.00 
USD
Volume:  
294,555.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TNK Intrinsic Value

224.70 %
Upside

What is the intrinsic value of TNK?

As of 2025-07-09, the Intrinsic Value of Teekay Tankers Ltd (TNK) is 142.89 USD. This TNK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.00 USD, the upside of Teekay Tankers Ltd is 224.70%.

The range of the Intrinsic Value is 124.47 - 170.36 USD

Is TNK undervalued or overvalued?

Based on its market price of 44.00 USD and our intrinsic valuation, Teekay Tankers Ltd (TNK) is undervalued by 224.70%.

44.00 USD
Stock Price
142.89 USD
Intrinsic Value
Intrinsic Value Details

TNK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 124.47 - 170.36 142.89 224.7%
DCF (Growth 10y) 133.98 - 179.67 152.41 246.4%
DCF (EBITDA 5y) 76.01 - 106.39 93.46 112.4%
DCF (EBITDA 10y) 96.44 - 126.27 112.65 156.0%
Fair Value 56.02 - 56.02 56.02 27.33%
P/E 71.47 - 110.28 97.42 121.4%
EV/EBITDA 53.80 - 98.45 71.36 62.2%
EPV 192.88 - 237.06 214.97 388.6%
DDM - Stable 60.30 - 123.11 91.70 108.4%
DDM - Multi 58.12 - 93.44 71.75 63.1%

TNK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,517.56
Beta 0.69
Outstanding shares (mil) 34.49
Enterprise Value (mil) 842.14
Market risk premium 4.60%
Cost of Equity 9.69%
Cost of Debt 4.48%
WACC 7.06%