investorscraft@gmail.com

Intrinsic ValueTORM plc (0RG4.L)

Previous Close£153.80
Intrinsic Value
Upside potential
Previous Close
£153.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TORM plc operates as a leading global product tanker company specializing in the transportation of refined oil products, including gasoline, jet fuel, and naphtha, as well as crude oil. The company’s revenue model is driven by charter contracts and spot market rates, leveraging its fleet of approximately 85 vessels to serve energy markets worldwide. TORM’s operations are strategically positioned to capitalize on fluctuating oil demand and supply chain dynamics, particularly in key shipping routes. As a midstream energy player, TORM benefits from its scale and operational efficiency, enabling it to compete effectively in a cyclical industry. The company’s market position is reinforced by its long-standing industry presence, dating back to 1889, and its ability to adapt to regulatory and environmental standards. TORM’s focus on modern, eco-friendly vessels enhances its competitive edge in an increasingly sustainability-conscious market.

Revenue Profitability And Efficiency

In FY 2023, TORM reported revenue of DKK 1.52 billion, with net income reaching DKK 648 million, reflecting strong profitability in a favorable tanker market. The company’s diluted EPS of DKK 7.48 underscores its earnings capacity, supported by efficient fleet utilization and disciplined cost management. Operating cash flow of DKK 805 million highlights robust cash generation, though capital expenditures of DKK 509 million indicate ongoing fleet investments.

Earnings Power And Capital Efficiency

TORM’s earnings power is evident in its ability to convert revenue into net income at a healthy margin, driven by optimized charter rates and operational leverage. The company’s capital efficiency is demonstrated by its balanced approach to fleet expansion and maintenance, ensuring competitive returns while managing debt levels. Its ability to generate substantial operating cash flow relative to capital expenditures underscores prudent capital allocation.

Balance Sheet And Financial Health

TORM maintains a solid balance sheet with DKK 265.5 million in cash and equivalents, providing liquidity for near-term obligations. Total debt of DKK 1.06 billion is manageable given the company’s cash flow generation and market capitalization of DKK 7.69 billion. The financial structure appears stable, with sufficient flexibility to navigate industry volatility.

Growth Trends And Dividend Policy

TORM’s growth is tied to global oil demand and shipping rates, with recent performance benefiting from favorable market conditions. The company’s dividend policy is shareholder-friendly, distributing DKK 7.94 per share in FY 2023, reflecting confidence in sustained cash flow generation. Future growth may hinge on fleet modernization and strategic acquisitions.

Valuation And Market Expectations

With a market cap of DKK 7.69 billion and a beta of -0.102, TORM is perceived as a defensive play in the energy sector, with low correlation to broader market movements. Valuation metrics suggest the market prices in cyclical earnings potential, balanced by the company’s operational resilience and dividend yield.

Strategic Advantages And Outlook

TORM’s strategic advantages include its diversified fleet, long-term industry expertise, and adaptability to regulatory changes. The outlook remains positive, supported by steady demand for refined oil transport and the company’s focus on operational efficiency. Risks include oil price volatility and geopolitical factors affecting shipping routes, but TORM’s established position mitigates these challenges.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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