DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

International Seaways, Inc. (INSW)

Industrials | Marine Shipping

Today's Price

$109.14

Today's Fair Value

$149.65 +37.12%

Margin of Safety

+27.07%

Projected Value (5Y)

$241.02 +120.84%

Dividends Paid (5Y)

$110.14

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 24.26% | CAGR (5y): 47.39%

Diluted Shares Growth Rate

Regression: 7.27% | CAGR (5y): 11.81%

Dividend Growth Rate

Regression: 87.66% | CAGR (5y): 56.11%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.05x)

Discount Rate