/
DCF Valuation
Base-case fair value
$209.73
Intrinsic $279.64 · 25% MOS
Base-case summary
Our base-case DCF for International Seaways, Inc. (INSW) projects 10 years of free cash flow growth at 11.9% for years 1–5 and 6.0% for years 6–10, anchored to 11.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $450M in trailing free cash flow, this produces an intrinsic value of $279.64 per share. A 25% safety margin gives a fair value of $209.73.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$450M
Cash & equivalents
$377M
Total debt
$610M
Shares outstanding
50M