investorscraft@gmail.com

Intrinsic ValueScorpio Tankers Inc. (STNG)

Previous Close$63.62
Intrinsic Value
Upside potential
Previous Close
$63.62

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

Scorpio Tankers Inc. operates as a leading provider of marine transportation for refined petroleum products, specializing in modern, eco-friendly tankers. The company’s fleet primarily consists of product tankers, including LR2, LR1, and MR vessels, which serve global energy markets by transporting gasoline, diesel, and other clean petroleum products. Its revenue model is driven by spot charters and time charters, leveraging volatile freight rates to maximize profitability. Positioned in a cyclical industry, Scorpio Tankers capitalizes on supply-demand imbalances and regulatory tailwinds, such as IMO 2020, which favor newer, fuel-efficient vessels. The company maintains a competitive edge through operational efficiency, strategic fleet renewal, and a focus on high-demand trade routes. Its market position is strengthened by a reputation for reliability and a customer base that includes major oil traders, refiners, and government entities. As a pure-play product tanker operator, Scorpio Tankers is highly exposed to global oil consumption trends and refining margins, making it a key player in the midstream logistics sector.

Revenue Profitability And Efficiency

Scorpio Tankers reported revenue of $1.24 billion for FY 2024, with net income reaching $668.8 million, reflecting strong operational performance. Diluted EPS stood at $13.15, underscoring robust profitability. The company generated $825.2 million in operating cash flow, highlighting efficient cash conversion. Notably, capital expenditures were negligible, indicating a mature fleet with limited near-term expansion needs.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income margin of approximately 54%, driven by favorable charter rates and cost discipline. With no significant capital expenditures, free cash flow aligns closely with operating cash flow, demonstrating capital efficiency. The absence of major reinvestment needs allows for strong shareholder returns and debt reduction.

Balance Sheet And Financial Health

Scorpio Tankers maintains a solid balance sheet, with $332.6 million in cash and equivalents against total debt of $862 million. The debt level is manageable given the company’s cash flow generation, and liquidity appears sufficient to meet obligations. The financial structure supports flexibility for opportunistic fleet upgrades or shareholder distributions.

Growth Trends And Dividend Policy

Growth is primarily tied to freight rate volatility rather than fleet expansion, as the company has not pursued significant capex. Scorpio Tankers returned capital to shareholders via a $1.60 per share dividend, reflecting a commitment to distributions amid strong earnings. Future dividend sustainability will depend on maintaining elevated charter rates.

Valuation And Market Expectations

The market likely prices Scorpio Tankers based on spot rate expectations and oil demand trends. With a high EPS of $13.15, the stock trades at a low multiple, suggesting skepticism about the sustainability of current earnings. Investors may weigh cyclical risks against the company’s operational leverage to rate fluctuations.

Strategic Advantages And Outlook

Scorpio Tankers benefits from a modern, fuel-efficient fleet and a lean operational structure. The outlook hinges on global oil demand, refining activity, and geopolitical factors affecting trade flows. Regulatory advantages and strategic positioning in key routes provide resilience, though earnings remain susceptible to industry cyclicality.

Sources

Company filings, CIK 0001483934

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