International Seaways Inc
NYSE:INSW

Watchlist Manager
International Seaways Inc Logo
International Seaways Inc
NYSE:INSW
Watchlist
Price: 40.08 USD -0.94%
Market Cap: 2B USD

Relative Value

The Relative Value of one INSW stock under the Base Case scenario is 45.44 USD. Compared to the current market price of 40.08 USD, International Seaways Inc is Undervalued by 12%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

INSW Relative Value
Base Case
45.44 USD
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
38
Median 3Y
2
Median 5Y
1.8
Industry
1.3
Forward
2.5
vs History
7
vs Industry
41
Median 3Y
4
Median 5Y
3
Industry
10.4
Forward
8.6
vs History
20
vs Industry
39
Median 3Y
3.4
Median 5Y
2.9
Industry
4.9
vs History
vs Industry
25
Median 3Y
18
Median 5Y
10.5
Industry
10.4
vs History
28
vs Industry
47
Median 3Y
1.1
Median 5Y
0.9
Industry
1.2
vs History
33
vs Industry
39
Median 3Y
2.5
Median 5Y
2.5
Industry
1.9
Forward
3
vs History
30
vs Industry
49
Median 3Y
3.7
Median 5Y
3.7
Industry
4.6
vs History
31
vs Industry
39
Median 3Y
4
Median 5Y
4.4
Industry
6.1
Forward
5.6
vs History
17
vs Industry
38
Median 3Y
5
Median 5Y
4.5
Industry
8.9
Forward
8.9
vs History
19
vs Industry
39
Median 3Y
4.1
Median 5Y
4.1
Industry
6.4
vs History
7
vs Industry
29
Median 3Y
5.7
Median 5Y
5.3
Industry
10.3
vs History
25
vs Industry
40
Median 3Y
1
Median 5Y
0.9
Industry
1

Multiples Across Competitors

INSW Competitors Multiples
International Seaways Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
International Seaways Inc
NYSE:INSW
2B USD 2.3 6.1 5.1 7.5
CA
Enbridge Inc
TSX:ENB
134.4B CAD 2.2 22.8 14.5 21.9
US
Williams Companies Inc
NYSE:WMB
71.5B USD 6.6 31.3 16.9 28.1
US
Enterprise Products Partners LP
NYSE:EPD
67.9B USD 1.2 11.7 10.3 14
US
Energy Transfer LP
NYSE:ET
61.6B USD 0.7 13.5 8.4 13
US
Kinder Morgan Inc
NYSE:KMI
60.9B USD 3.9 23.7 13.6 21.1
US
Cheniere Energy Inc
NYSE:LNG
52.1B USD 3.1 16.7 10.1 12.2
US
MPLX LP
NYSE:MPLX
52.1B USD 4.3 11.8 10.4 12.8
US
ONEOK Inc
NYSE:OKE
50.5B USD 2 16.7 12.3 15.3
CA
TC Energy Corp
TSX:TRP
67.9B CAD 5.2 15.5 14.7 21.7
US
Targa Resources Corp
NYSE:TRGP
36.7B USD 2.2 30.7 12.9 20.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
International Seaways Inc
NYSE:INSW
Average EV/EBITDA: 11.7
5.1
0%
N/A
CA
Enbridge Inc
TSX:ENB
14.5
14%
1
US
Williams Companies Inc
NYSE:WMB
16.9
18%
0.9
US
Enterprise Products Partners LP
NYSE:EPD
10.3
6%
1.7
US
Energy Transfer LP
NYSE:ET
8.4
8%
1
US
Kinder Morgan Inc
NYSE:KMI
13.6
10%
1.4
US
Cheniere Energy Inc
NYSE:LNG
10.1
0%
N/A
US
MPLX LP
NYSE:MPLX
10.4
7%
1.5
US
ONEOK Inc
NYSE:OKE
12.3
14%
0.9
CA
TC Energy Corp
TSX:TRP
14.7
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
12.9
12%
1.1