International Seaways, Inc. (INSW)
Water Transportation · Industrials · $4.1B
Intrinsic Value (Consensus)
$89.33
Current Price
$81.97
Margin of Safety
+9%
9% Below Intrinsic Value
Value: $89
Price: $82
Valuation Model Estimates
Current Price: $81.97
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%.
Health Score
B
65
Profitability
22/25
Strength
24/25
Valuation
15/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
High free cash flow yield (9.3%) — generating lots of cash relative to price
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance