As of 2025-07-05, the Intrinsic Value of Tsakos Energy Navigation Ltd (TNP) is 269.87 USD. This TNP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.28 USD, the upside of Tsakos Energy Navigation Ltd is 821.70%.
The range of the Intrinsic Value is 177.65 - 477.98 USD
Based on its market price of 29.28 USD and our intrinsic valuation, Tsakos Energy Navigation Ltd (TNP) is undervalued by 821.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.65 - 477.98 | 269.87 | 821.7% |
| DCF (Growth 10y) | 206.43 - 528.40 | 305.73 | 944.1% |
| DCF (EBITDA 5y) | 156.04 - 223.23 | 194.26 | 563.5% |
| DCF (EBITDA 10y) | 205.93 - 297.77 | 252.98 | 764.0% |
| Fair Value | 30.09 - 30.09 | 30.09 | 2.77% |
| P/E | 132.78 - 165.72 | 149.00 | 408.9% |
| EV/EBITDA | 61.51 - 163.15 | 113.58 | 287.9% |
| EPV | 93.22 - 220.01 | 156.62 | 434.9% |
| DDM - Stable | 69.28 - 158.69 | 113.99 | 289.3% |
| DDM - Multi | 98.86 - 181.15 | 128.36 | 338.4% |
| Market Cap (mil) | 496.58 |
| Beta | -0.16 |
| Outstanding shares (mil) | 16.96 |
| Enterprise Value (mil) | 496.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.76% |
| Cost of Debt | 6.13% |
| WACC | 6.01% |