investorscraft@gmail.com

Intrinsic ValueTORM plc (TRMD)

Previous Close$22.56
Intrinsic Value
Upside potential
Previous Close
$22.56

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

TORM plc operates in the global shipping industry, specializing in the transportation of refined oil products. The company generates revenue through time-charter and spot-market contracts, leveraging its fleet of modern, fuel-efficient vessels to serve energy majors, traders, and end-users. TORM’s strategic focus on mid-sized tankers allows it to capitalize on regional trade imbalances and regulatory-driven demand shifts, positioning it as a nimble player in a cyclical and fragmented market. The company’s competitive edge stems from its operational flexibility, cost discipline, and ability to optimize vessel deployment across high-margin routes. With stringent environmental regulations favoring newer fleets, TORM’s commitment to fleet renewal enhances its appeal to charterers seeking compliance and efficiency. The firm’s market position is further strengthened by its disciplined capital allocation and proactive hedging strategies, which mitigate volatility inherent in the tanker industry.

Revenue Profitability And Efficiency

TORM reported revenue of $1.56 billion for FY 2024, with net income of $612.5 million, reflecting robust spot market rates and efficient fleet utilization. Diluted EPS stood at $6.36, underscoring strong profitability. Operating cash flow of $826.8 million supported significant capital expenditures of $582.4 million, indicative of ongoing fleet investments. The company’s ability to convert revenue into cash highlights operational efficiency and prudent cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income margin of approximately 39%, driven by favorable charter rates and low operating leverage. Capital efficiency is demonstrated by disciplined reinvestment, with capex focused on fleet modernization. TORM’s ability to generate substantial free cash flow ($244.4 million after capex) positions it well for deleveraging and shareholder returns.

Balance Sheet And Financial Health

TORM’s balance sheet shows $271.9 million in cash against total debt of $1.23 billion, reflecting a leveraged but manageable position. The debt load is typical for capital-intensive shipping firms, and strong cash flow generation provides ample coverage. The company’s liquidity remains adequate, supported by undrawn credit facilities and predictable cash inflows from charters.

Growth Trends And Dividend Policy

Growth is tied to fleet expansion and spot market exposure, with cyclical demand underpinning volatility. TORM’s dividend of $1.60 per share signals a commitment to returning capital, reflecting confidence in sustained cash flow. The payout ratio of ~25% balances reinvestment needs with shareholder rewards, aligning with industry peers.

Valuation And Market Expectations

At current metrics, TORM trades at a P/E of ~5x, pricing in cyclical risks but undervaluing its earnings resilience. The market likely discounts long-term rate sustainability, though near-term supply constraints support bullish sentiment. Valuation hinges on crude demand trends and fleet supply dynamics.

Strategic Advantages And Outlook

TORM’s advantages include a modern fleet, operational agility, and strategic hedging. The outlook remains positive, with regulatory tailwinds and constrained newbuild orders supporting rates. Risks include oil demand volatility and geopolitical disruptions, but the company’s adaptive model positions it to navigate cyclical downturns.

Sources

Company filings (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