investorscraft@gmail.com

Intrinsic ValueTeekay Tankers Ltd. (TNK)

Previous Close$64.52
Intrinsic Value
Upside potential
Previous Close
$64.52

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 in the global crude oil and petroleum products shipping industry, specializing in mid-sized tanker vessels. The company generates revenue through time-charter contracts and spot market voyages, leveraging its fleet of Suezmax, Aframax, and LR2 tankers. Its business model is highly cyclical, dependent on global oil demand, refinery utilization, and tanker supply dynamics. Teekay Tankers maintains a competitive edge through operational efficiency, strategic fleet deployment, and cost management, positioning itself as a mid-tier player in a fragmented but capital-intensive sector. The company benefits from economies of scale and long-standing customer relationships, though it faces volatility from fluctuating freight rates and geopolitical risks affecting trade routes. Its market position is reinforced by a modern, fuel-efficient fleet, which aligns with tightening environmental regulations in maritime transport.

Revenue Profitability And Efficiency

In FY 2024, Teekay Tankers reported revenue of $1.23 billion, with net income of $403.7 million, reflecting strong profitability amid favorable tanker market conditions. Diluted EPS stood at $11.61, underscoring robust earnings power. Operating cash flow reached $471.9 million, while capital expenditures were modest at $75.3 million, indicating disciplined reinvestment and high cash conversion efficiency.

Earnings Power And Capital Efficiency

The company demonstrated significant earnings power, with net income margins of approximately 32.8%, driven by elevated spot rates and optimized fleet utilization. Capital efficiency was evident, with low debt levels relative to equity and substantial cash reserves, enabling flexibility for opportunistic investments or shareholder returns.

Balance Sheet And Financial Health

Teekay Tankers maintains a strong balance sheet, with $511.9 million in cash and equivalents and total debt of just $62.3 million, resulting in a net cash position. This conservative leverage profile provides resilience against industry downturns and supports strategic initiatives without undue financial strain.

Growth Trends And Dividend Policy

The company has benefited from cyclical tailwinds in tanker markets, though long-term growth depends on fleet expansion or acquisitions. A dividend of $2.00 per share signals commitment to returning capital, though payout ratios remain sustainable given current earnings and cash flow levels.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $11.61 EPS, the market appears to price in sustained near-term profitability but remains cautious about long-term cyclical risks. Valuation metrics likely reflect optimism around spot rate stability and disciplined capital allocation.

Strategic Advantages And Outlook

Teekay Tankers' strategic advantages include a modern fleet, operational expertise, and a lean cost structure. The outlook hinges on oil demand recovery and tanker supply dynamics, with potential upside from geopolitical disruptions or slower fleet growth. However, decarbonization pressures and regulatory changes pose long-term challenges.

Sources

Company 10-K, investor presentations

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