Scorpio Tankers Inc. (STNG)

Deep Sea Foreign Transportation of Freight

Latest Price

$92.60

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

3.24%

Book Value

61.80

P/B Ratio

1.50

Valuation metrics

EPS: $7.03

Book value / share: $61.80

Formula: √(22.5 × EPS × BVPS)

Graham Number

$98.87

+16% upside

Norm. op. income: $355M (median of 7yr)

Tax rate: 25%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$65.99

23% downside

EPS: $7.03

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$105.45

+24% upside