As of 2024-12-13, the Intrinsic Value of Teekay Tankers Ltd (TNK) is
208.54 USD. This TNK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.12 USD, the upside of Teekay Tankers Ltd is
447.10%.
The range of the Intrinsic Value is 169.88 - 275.42 USD
208.54 USD
Intrinsic Value
TNK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
169.88 - 275.42 |
208.54 |
447.1% |
| DCF (Growth 10y) |
194.94 - 312.72 |
238.26 |
525.0% |
| DCF (EBITDA 5y) |
93.75 - 134.55 |
114.67 |
200.8% |
| DCF (EBITDA 10y) |
134.10 - 184.47 |
158.30 |
315.3% |
| Fair Value |
307.76 - 307.76 |
307.76 |
707.35% |
| P/E |
90.61 - 168.38 |
133.36 |
249.8% |
| EV/EBITDA |
56.07 - 97.50 |
78.75 |
106.6% |
| EPV |
128.55 - 180.71 |
154.63 |
305.6% |
| DDM - Stable |
90.33 - 204.19 |
147.26 |
286.3% |
| DDM - Multi |
115.87 - 206.48 |
148.67 |
290.0% |
TNK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,307.52 |
| Beta |
0.71 |
| Outstanding shares (mil) |
34.30 |
| Enterprise Value (mil) |
844.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.98% |
| Cost of Debt |
4.56% |
| WACC |
7.65% |