Teekay Tankers Ltd
NYSE:TNK
Intrinsic Value
The intrinsic value of one TNK stock under the Base Case scenario is 78.35 USD. Compared to the current market price of 39.84 USD, Teekay Tankers Ltd is Undervalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Teekay Tankers Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Teekay Tankers Ltd
Balance Sheet Decomposition
Teekay Tankers Ltd
Current Assets | 687.2m |
Cash & Short-Term Investments | 462.9m |
Receivables | 126.1m |
Other Current Assets | 98.3m |
Non-Current Assets | 1.2B |
Long-Term Investments | 15.4m |
PP&E | 1.2B |
Intangibles | 2.8m |
Other Non-Current Assets | 5m |
Free Cash Flow Analysis
Teekay Tankers Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Teekay Tankers Ltd
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-657.5m
USD
|
Gross Profit
|
534m
USD
|
Operating Expenses
|
-143.3m
USD
|
Operating Income
|
390.7m
USD
|
Other Expenses
|
31.5m
USD
|
Net Income
|
422.3m
USD
|
TNK Profitability Score
Profitability Due Diligence
Teekay Tankers Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Score
Teekay Tankers Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
TNK Solvency Score
Solvency Due Diligence
Teekay Tankers Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Teekay Tankers Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TNK Price Targets Summary
Teekay Tankers Ltd
According to Wall Street analysts, the average 1-year price target for TNK is 60.01 USD with a low forecast of 39.39 USD and a high forecast of 92.4 USD.
Dividends
Current shareholder yield for TNK is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one TNK stock under the Base Case scenario is 78.35 USD.
Compared to the current market price of 39.84 USD, Teekay Tankers Ltd is Undervalued by 49%.