image
Energy - Oil & Gas Midstream - NYSE - US
$ 40.16
-1.95 %
$ 1.98 B
Market Cap
6.22
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one INSW stock under the worst case scenario is HIDDEN Compared to the current market price of 40.2 USD, International Seaways, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one INSW stock under the base case scenario is HIDDEN Compared to the current market price of 40.2 USD, International Seaways, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one INSW stock under the best case scenario is HIDDEN Compared to the current market price of 40.2 USD, International Seaways, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart INSW

image
$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
952 M REVENUE
-11.21%
455 M OPERATING INCOME
-26.03%
417 M NET INCOME
-25.11%
547 M OPERATING CASH FLOW
-20.52%
-155 M INVESTING CASH FLOW
-24.75%
-361 M FINANCING CASH FLOW
46.94%
183 M REVENUE
-5.76%
59.2 M OPERATING INCOME
31.37%
49.6 M NET INCOME
38.36%
69.9 M OPERATING CASH FLOW
-25.29%
36.9 M INVESTING CASH FLOW
305.87%
-132 M FINANCING CASH FLOW
-512.26%
Balance Sheet International Seaways, Inc.
image
Current Assets 376 M
Cash & Short-Term Investments 158 M
Receivables 199 M
Other Current Assets 19.5 M
Non-Current Assets 2.26 B
Long-Term Investments 0
PP&E 2.11 B
Other Non-Current Assets 152 M
5.97 %7.56 %79.98 %5.75 %Total Assets$2.6b
Current Liabilities 131 M
Accounts Payable 5.83 M
Short-Term Debt 64.7 M
Other Current Liabilities 60.4 M
Non-Current Liabilities 649 M
Long-Term Debt 647 M
Other Non-Current Liabilities 2.35 M
8.29 %7.74 %82.92 %Total Liabilities$780.3m
EFFICIENCY
Earnings Waterfall International Seaways, Inc.
image
Revenue 952 M
Cost Of Revenue 324 M
Gross Profit 478 M
Operating Expenses 172 M
Operating Income 455 M
Other Expenses 38.5 M
Net Income 417 M
1b1b900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00952m(324m)478m(172m)455m(39m)417mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
50.25% GROSS MARGIN
50.25%
47.84% OPERATING MARGIN
47.84%
43.79% NET MARGIN
43.79%
22.45% ROE
22.45%
15.81% ROA
15.81%
17.76% ROIC
17.76%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis International Seaways, Inc.
image
500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 417 M
Depreciation & Amortization 149 M
Capital Expenditures -285 M
Stock-Based Compensation 0
Change in Working Capital 62.3 M
Others -79.7 M
Free Cash Flow 262 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets International Seaways, Inc.
image
Wall Street analysts predict an average 1-year price target for INSW of $53 , with forecasts ranging from a low of $50 to a high of $56 .
INSW Lowest Price Target Wall Street Target
50 USD 24.50%
INSW Average Price Target Wall Street Target
53 USD 31.97%
INSW Highest Price Target Wall Street Target
56 USD 39.44%
Price
Max Price Target
Min Price Target
Average Price Target
60605555505045454040353530302525Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
2.11% DIVIDEND YIELD
0.6 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
6.006.005.005.004.004.003.003.002.002.001.001.000.000.0021.320.71.621.750.61.121.421.50.241.301.121.361.254.991.25.692.80202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership International Seaways, Inc.
image
Sold
0-3 MONTHS
378 K USD 3
3-6 MONTHS
484 K USD 3
6-9 MONTHS
431 K USD 3
9-12 MONTHS
661 K USD 5
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
International Seaways and V. Partner to Launch Female Cadet Program NEW YORK--(BUSINESS WIRE)--International Seaways (NYSE: INSW), one of the world's largest tanker companies, and V., the global ship manager and marine services provider, have today announced the launch of a newly designed female cadet program. Together with INSW, V. is implementing various strategic initiatives to create a more female friendly working environment onboard, which include access to gender specific facilities, workwear, safety equipment, and health and wellness programs. This intak. businesswire.com - 1 month ago
Why J Mintzmyer Is Short Walmart And Long 3 Shipping Stocks Shipping expert J Mintzmyer discusses the current volatility in the shipping sector, and the impact of geopolitical events and tariffs on container ships and tankers. Tanker stocks are particularly attractive due to strong rates and geopolitical factors, while container ship stocks face significant challenges from tariffs and reduced trade volumes. seekingalpha.com - 1 month ago
International Seaways, Inc. (INSW) Q1 2025 Earnings Call Transcript International Seaways, Inc. (NYSE:INSW ) Q1 2025 Earnings Conference Call May 8, 2025 9:00 AM ET Company Participants James Small - General Counsel, SVP, Secretary & Chief Administrative Officer Lois Zabrocky - President & CEO Jeff Pribor - SVP & CFO Conference Call Participants Omar Nokta - Jefferies Sherif Elmaghrabi - BTIG Chris Robertson - Deutsche Bank Liam Burke - B. Riley Operator Hello, and welcome to the International Seaways First Quarter 2025 Earnings Conference Call. seekingalpha.com - 1 month ago
International Seaways (INSW) Q1 Earnings and Revenues Top Estimates International Seaways (INSW) came out with quarterly earnings of $0.80 per share, beating the Zacks Consensus Estimate of $0.59 per share. This compares to earnings of $2.92 per share a year ago. zacks.com - 1 month ago
International Seaways Reports First Quarter 2025 Results NEW YORK--(BUSINESS WIRE)--International Seaways, Inc. (NYSE: INSW) (the “Company,” “Seaways,” or “INSW”), one of the largest tanker companies worldwide providing energy transportation services for crude oil and petroleum products, today reported results for the first quarter 2025. HIGHLIGHTS & RECENT DEVELOPMENTS Quarterly Results: Net income for the first quarter of 2025 was $50 million, or $1.00 per diluted share. Adjusted net income(1), defined as net income excluding special items, for. businesswire.com - 1 month ago
Earnings Preview: International Seaways (INSW) Q1 Earnings Expected to Decline International Seaways (INSW) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 1 month ago
International Seaways to Announce First Quarter 2025 Results on May 8, 2025 NEW YORK--(BUSINESS WIRE)--International Seaways, Inc. (NYSE: INSW) (the “Company” or “INSW”) announced today that it plans to release first quarter 2025 results before market open on Thursday, May 8, 2025. The Company will host a conference call for investors at 9:00 a.m. Eastern Time (“ET”) on the same day. Conference Call Details: Date: Thursday, May 8, 2025 Time 9:00 AM ET Dial-in Numbers US: +1 (833) 470-1428   International: +1 (929) 526-1599 Conference ID 197408 A live webcast of the con. businesswire.com - 1 month ago
International Seaways, Inc. (INSW) Q4 2024 Earnings Call Transcript International Seaways, Inc. (NYSE:INSW ) Q4 2024 Earnings Conference Call February 27, 2025 9:00 AM ET Company Participants James Small - General Counsel, Senior Vice President, Secretary and Chief Administrative Officer Lois Zabrocky - President and Chief Executive Officer Jeffrey Pribor - Senior Vice President and Chief Financial Officer Derek Solon - Senior Vice President and Chief Commercial Officer Conference Call Participants Ben Nolan - Stifel Nicolaus Omar Nokta - Jefferies Chris Robertson - Deutsche Bank Liam Burke - B. Riley Sherif Elmaghrabi - BTIG Operator Hello, and welcome to the International Seaways, Inc. Fourth Quarter 2024 Earnings Conference Call. seekingalpha.com - 3 months ago
International Seaways (INSW) Beats Q4 Earnings and Revenue Estimates International Seaways (INSW) came out with quarterly earnings of $0.90 per share, beating the Zacks Consensus Estimate of $0.70 per share. This compares to earnings of $2.18 per share a year ago. zacks.com - 3 months ago
International Seaways Reports Fourth Quarter and Full Year 2024 Results NEW YORK--(BUSINESS WIRE)--International Seaways, Inc. (NYSE: INSW) (the “Company,” “Seaways,” or “INSW”), one of the largest tanker companies worldwide providing energy transportation services for crude oil and petroleum products, today reported results for the fourth quarter and full year of 2024. HIGHLIGHTS & RECENT DEVELOPMENTS Annual and Quarterly Results: Net income for the fourth quarter was $36 million, or $0.72 per diluted share. Net income for the full year of 2024 was $417 millio. businesswire.com - 3 months ago
What's in the Offing for International Seaways in Q4 Earnings? Weak shipping revenues are likely to have dented INSW's fourth-quarter top-line performance. zacks.com - 3 months ago
Jefferies Loves 3 Very Large Crude Carriers That Pay Ultra-High-Yield Dividends Up to 12% Investors love dividend stocks, especially the ultra-high-yield variety because they offer a significant income stream and have massive total return potential. 247wallst.com - 4 months ago
8. Profile Summary

International Seaways, Inc. INSW

image
COUNTRY US
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 1.98 B
Dividend Yield 2.11%
Description International Seaways, Inc. owns and operates a fleet of oceangoing vessels for the transportation of crude oil and petroleum products in the international flag trade. It operates in two segments, Crude Tankers and Product Carriers. As of December 31, 2021, the company owned and operated a fleet of 83 vessels, which include 12 chartered-in vessels, as well as had ownership interests in two floating storage and offloading service vessels. It serves independent and state-owned oil companies, oil traders, refinery operators, and international government entities. The company was formerly known as OSG International, Inc. and changed its name to International Seaways, Inc. in October 2016. International Seaways, Inc. was incorporated in 1999 and is headquartered in New York, New York.
Contact 600 Third Avenue, New York City, NY, 10016 https://intlseas.com
IPO Date Nov. 16, 2016
Employees 2899
Officers Mr. Jeffrey D. Pribor Senior Vice President & Chief Financial Officer Ms. Debra Grillo Treasurer Mr. Adewale O. Oshodi Vice President & Controller Mr. William F. Nugent Senior Vice President & Chief Technical and Sustainability Officer Mr. James D. Small III Chief Administrative Officer, Senior Vice President, General Counsel & Secretary Thomas Trovato Vice President of Corporate Finance & Investor Relations Ms. Lois K. Zabrocky President, Chief Executive Officer & Director Mr. Derek G. Solon Senior Vice President & Chief Commercial Officer