International Seaways, Inc. (INSW)
Water Transportation
Latest Price
$107.74
TTM P/E
6.89
Normalized P/E
12.54
Div Yield
--
Book Value
45.79
P/B Ratio
2.35
Valuation metrics
adjust assumptions →EPS: $6.23
Book value / share: $40.89
Formula: √(22.5 × EPS × BVPS)
Graham Number
$75.71
30% downside
Norm. op. income: $345M (median of 7yr)
Tax rate: 5%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$58.32
46% downside
Base FCF: $403M (median of recent 5yr)
Growth: 7%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$150.51
+40% upside
EPS: $6.23
Target P/E: 13×
Formula: EPS × P/E
P/E Fair Value
$80.99
25% downside