investorscraft@gmail.com

Intrinsic ValueTeekay Tankers Ltd. (0EAQ.L)

Previous Close£64.08
Intrinsic Value
Upside potential
Previous Close
£64.08

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

Teekay Tankers Ltd. operates as a key player in the global marine transportation sector, specializing in the shipment of crude oil, refined petroleum products, and other liquid commodities. The company generates revenue primarily through voyage charters, time charters, and offshore ship-to-ship transfer services, leveraging a fleet of 48 owned or leased double-hull tankers. Its operations are strategically positioned to serve the fluctuating demands of the oil and gas industry, benefiting from global trade flows and regional supply imbalances. Teekay Tankers distinguishes itself through a focus on mid-sized vessels, including Aframax and LR2 tankers, which offer flexibility in navigating diverse port infrastructures and trade routes. The company’s commercial and technical management services further enhance its value proposition, ensuring operational efficiency and regulatory compliance. In a competitive market, Teekay maintains a strong niche presence, capitalizing on its asset-light approach and disciplined capital allocation to adapt to cyclical industry dynamics.

Revenue Profitability And Efficiency

Teekay Tankers reported revenue of $1.23 billion for the latest fiscal period, with net income reaching $403.7 million, reflecting robust profitability. The diluted EPS of $11.63 underscores strong earnings power, supported by efficient operations and favorable charter rates. Operating cash flow stood at $471.9 million, while capital expenditures were modest at $75.3 million, indicating disciplined reinvestment and cash flow generation.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its ability to secure profitable charters and optimize fleet utilization. With a net income margin of approximately 32.8%, Teekay demonstrates significant capital efficiency. Its low debt-to-equity ratio, supported by $515.6 million in cash reserves, further highlights prudent financial management and capacity to weather market volatility.

Balance Sheet And Financial Health

Teekay Tankers maintains a solid balance sheet, with $515.6 million in cash and equivalents against total debt of $62.3 million, reflecting a conservative leverage profile. The strong liquidity position provides flexibility for strategic initiatives or shareholder returns, while the minimal debt burden reduces financial risk in a cyclical industry.

Growth Trends And Dividend Policy

The company has demonstrated growth through opportunistic fleet expansions and charter rate improvements. A dividend of $2 per share signals a commitment to returning capital to shareholders, supported by sustainable cash flows. Future growth may hinge on global oil demand trends and fleet modernization efforts.

Valuation And Market Expectations

With a market capitalization of $1.52 billion and a beta of -0.107, Teekay Tankers is perceived as a defensive play in the energy sector. The current valuation reflects expectations of stable cash flows, though cyclical risks remain a consideration for investors.

Strategic Advantages And Outlook

Teekay’s strategic advantages include its mid-sized tanker focus, operational expertise, and strong balance sheet. The outlook remains tied to oil market dynamics, but the company’s disciplined approach positions it well to capitalize on recovery opportunities or navigate downturns effectively.

Sources

Company filings, market data

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