investorscraft@gmail.com

Intrinsic ValueInternational Seaways, Inc. (INSW)

Previous Close$59.65
Intrinsic Value
Upside potential
Previous Close
$59.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

International Seaways, Inc. (INSW) operates as a leading tanker company specializing in the transportation of crude oil and petroleum products across global markets. The company generates revenue primarily through time charters and spot market contracts, leveraging its fleet of modern vessels to serve energy producers, traders, and refiners. INSW’s diversified fleet includes VLCCs, Suezmaxes, Aframaxes, and Panamaxes, positioning it to capitalize on fluctuating demand in the seaborne energy trade. The company maintains a competitive edge through operational efficiency, strategic fleet deployment, and long-term customer relationships. As a mid-sized player in the tanker industry, INSW benefits from scale advantages while remaining agile enough to adapt to market cycles. Its focus on cost discipline and fleet optimization allows it to outperform peers during periods of rate volatility. The company’s market position is further strengthened by its exposure to key trade routes, including Atlantic Basin and Middle East-Asia voyages, which are critical to global energy logistics.

Revenue Profitability And Efficiency

In FY 2024, INSW reported robust revenue of $951.6 million, driven by strong tanker rates and efficient fleet utilization. Net income reached $416.7 million, reflecting a healthy net margin of approximately 43.8%. The company’s operating cash flow of $547.1 million underscores its ability to convert earnings into liquidity, with no capital expenditures recorded, indicating disciplined reinvestment strategies.

Earnings Power And Capital Efficiency

INSW demonstrated significant earnings power with diluted EPS of $8.39, supported by high charter rates and low leverage. The absence of capital expenditures in FY 2024 suggests a focus on maximizing free cash flow generation rather than aggressive fleet expansion, highlighting capital-efficient operations.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with $157.5 million in cash and equivalents against total debt of $711.7 million, reflecting prudent financial management. This leverage profile provides flexibility to navigate market downturns while preserving liquidity for opportunistic investments or shareholder returns.

Growth Trends And Dividend Policy

INSW’s dividend policy is shareholder-friendly, with a dividend per share of $5.15 in FY 2024, signaling confidence in sustained cash flow generation. Growth prospects are tied to global oil demand and tanker supply dynamics, with the company well-positioned to benefit from favorable industry fundamentals.

Valuation And Market Expectations

The market likely prices INSW based on its cyclical earnings potential and dividend yield. Current profitability metrics suggest the stock trades at a premium to historical averages, reflecting optimism around tanker rate sustainability and fleet utilization.

Strategic Advantages And Outlook

INSW’s strategic advantages include its modern fleet, operational expertise, and balanced exposure to spot and term charters. The outlook remains positive, supported by constrained tanker supply growth and resilient oil demand, though geopolitical and regulatory risks warrant monitoring.

Sources

Company filings, CIK 0001679049

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount