investorscraft@gmail.com

Intrinsic ValueNordic American Tankers Limited (NAT)

Previous Close$3.58
Intrinsic Value
Upside potential
Previous Close
$3.58

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

Nordic American Tankers Limited (NAT) operates in the global crude oil shipping industry, specializing in the transportation of crude oil via its fleet of Suezmax tankers. The company generates revenue through time charters and spot market contracts, leveraging its modern, fuel-efficient vessels to serve major oil producers, traders, and refiners. NAT’s business model is highly cyclical, dependent on global oil demand, shipping rates, and geopolitical factors influencing trade flows. The company competes in a fragmented market, where scale, operational efficiency, and vessel quality are critical differentiators. NAT maintains a focused strategy, prioritizing shareholder returns through dividends while managing fleet utilization and cost controls. Its market position is bolstered by a reputation for reliability, though it faces stiff competition from larger players with diversified fleets. The Suezmax segment remains NAT’s core strength, catering to mid-sized crude shipments with flexibility in global routes.

Revenue Profitability And Efficiency

In FY 2024, NAT reported revenue of $225.1 million, with net income of $46.6 million, reflecting a net margin of approximately 20.7%. Operating cash flow stood at $128.2 million, indicating strong cash generation relative to earnings. Capital expenditures were minimal at -$2.6 million, suggesting a mature fleet with limited near-term growth investments. The company’s efficiency metrics appear stable, though further context on vessel utilization and day rates would enhance analysis.

Earnings Power And Capital Efficiency

NAT’s diluted EPS of $0.22 underscores moderate earnings power, supported by disciplined cost management and favorable spot market conditions. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow ($128.2 million) relative to its equity base. However, the cyclical nature of shipping rates introduces volatility, requiring prudent capital allocation to sustain returns across market cycles.

Balance Sheet And Financial Health

NAT’s balance sheet shows $39.2 million in cash and equivalents against total debt of $269.7 million, indicating a leveraged but manageable position. The debt level suggests reliance on financing for fleet operations, though strong operating cash flow provides coverage. Liquidity appears adequate, but the company’s financial health is closely tied to shipping market stability and refinancing capabilities.

Growth Trends And Dividend Policy

NAT’s growth is primarily driven by spot market exposure, with limited fleet expansion in FY 2024. The company paid a dividend of $0.34 per share, signaling a commitment to shareholder returns. Dividend sustainability depends on maintaining robust cash flow amid fluctuating tanker rates, with no explicit guidance on future payout adjustments.

Valuation And Market Expectations

The market likely prices NAT based on spot rate expectations and dividend yield. With a modest EPS of $0.22 and a dividend-focused model, valuation hinges on crude oil demand and shipping supply dynamics. Investors may weigh near-term income against long-term cyclical risks.

Strategic Advantages And Outlook

NAT’s strategic advantages include a modern Suezmax fleet and operational flexibility, but its outlook remains tied to volatile oil markets. The company’s ability to navigate rate fluctuations and maintain cost discipline will be critical. Geopolitical shifts and environmental regulations pose additional risks, though NAT’s focused approach may offer resilience in a challenging sector.

Sources

Company filings (CIK: 0001000177), FY 2024 financial data provided

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