International Seaways, Inc.
S&P 600
$103.20
+1.04%
Delayed · cached 15 min
Fair value analysis
INSW
International Seaways, Inc.
$102.14
Close used for this calculation
$89.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Quality radar
Consensus fair value
$89.84
Near FV▼ -12.0% against the close used
Model range $7.48 – $124.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$78.91
-22.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.2%, r=10%, tg=3%, n=10yr
Graham Number
$79.77
-21.9%
√(22.5 × EPS × BVPS)
EPS=6.23, BVPS=45.4 · outside Graham range (P/E 16.4, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
$124.60
+22.0%
EPS × 20x (sector P/E)
EPS=6.23, Sector P/E=20x
Peter Lynch (PEG)
$7.48
-92.7%
EPS × Growth% (PEG = 1 is fair)
EPS=6.23, g=1.2%
EV/EBITDA
$99.61
-2.5%
(EBITDA × 10.6x − Net Debt) ÷ Shares
EBITDA=508.97M
Dividend Discount (DDM)
$37.38
-63.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.93, r=10%, g=2%
Book Value (P/B)
$69.07
-32.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45.4, ROE=13.7%, g=3%, r=10%
Reverse DCF
$102.14
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.5% | Historical: 1.2%
Margin of Safety
$70.82
-30.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=94.43, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.