International Seaways, Inc. (INSW)
Water Transportation · Industrials · $6.2B
Intrinsic Value (Consensus)
$89.33
Current Price
$124.60
Margin of Safety
-28.3%
28.3% Above Intrinsic Value
Value: $89
Price: $125
Valuation Model Estimates
Current Price: $124.60
DCF (Discounted Cash Flow)
$96.59
Graham Number
$75.63
Earnings Power Value
$60.49
Relative Value (P/E)
$124.60
Dividend Discount Model
Not applicable
—
Consensus Value
$89.33
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.23
- EPS (Forward)
- $6.35
- Book Value
- $40.81
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 15.3%
- Debt/Equity
- 28%
- Revenue Growth
- -11.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance