image
Energy - Oil & Gas Midstream - NYSE - US
$ 32.34
-2.49 %
$ 1.59 B
Market Cap
3.88
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one INSW stock under the worst case scenario is HIDDEN Compared to the current market price of 32.3 USD, International Seaways, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one INSW stock under the base case scenario is HIDDEN Compared to the current market price of 32.3 USD, International Seaways, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one INSW stock under the best case scenario is HIDDEN Compared to the current market price of 32.3 USD, International Seaways, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart INSW

image
$44.0$44.0$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$28.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
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%
195 M REVENUE
-13.58%
45 M OPERATING INCOME
-55.39%
35.8 M NET INCOME
0.00%
93.6 M OPERATING CASH FLOW
-27.50%
0 INVESTING CASH FLOW
100.00%
-21.5 M FINANCING CASH FLOW
86.67%
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 628 M
Operating Expenses 172 M
Operating Income 455 M
Other Expenses 38.5 M
Net Income 417 M
1b1b900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00952m(324m)628m(172m)455m(39m)417mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
65.95% GROSS MARGIN
65.95%
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 54.61%
INSW Average Price Target Wall Street Target
53 USD 63.88%
INSW Highest Price Target Wall Street Target
56 USD 73.16%
Price
Max Price Target
Min Price Target
Average Price Target
60605555505045454040353530302525Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
3.34% DIVIDEND YIELD
0.7 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
6.006.005.005.004.004.003.003.002.002.001.001.000.000.0021.320.71.621.751.121.421.50.241.301.121.361.254.991.25.692.20202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership International Seaways, Inc.
image
Sold
0-3 MONTHS
463 K USD 3
3-6 MONTHS
398 K USD 3
6-9 MONTHS
752 K USD 5
9-12 MONTHS
4.46 M USD 8
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, 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 - 2 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 - 2 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 - 2 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 - 2 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 - 2 months ago
International Seaways (INSW) Expected to Beat Earnings Estimates: Should You Buy? International Seaways (INSW) possesses 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 - 2 months ago
Why Investors Need to Take Advantage of These 2 Transportation Stocks Now Why investors should use the Zacks Earnings ESP tool to help find stocks that are poised to top quarterly earnings estimates. zacks.com - 2 months ago
5 'Safe' Buys In 35 February Dividend Power Dogs The Dividend Power strategy focuses on stocks with high earnings and dividend yields, creating a resilient portfolio for both downturns and bull markets. Top five Dividend Power stocks for February 2025 include Black Stone Minerals, AG Mortgage Investment, Golden Ocean, ARMOUR Residential, and Invesco Mortgage Capital. Analysts project significant net gains for top Dividend Power stocks, with AG Mortgage and Seanergy Maritime showing the highest potential returns by February 2026. seekingalpha.com - 2 months ago
International Seaways to Announce Fourth Quarter and Full Year 2024 Results on February 27, 2025 NEW YORK--(BUSINESS WIRE)--International Seaways, Inc. (NYSE: INSW) (the “Company” or “INSW”) announced today that it plans to release fourth quarter and full year 2024 results before market open on Thursday, February 27, 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, February 27, 2025 Time 9:00 AM ET Dial-in Numbers US: +1 (833) 470-1428   International: +1 (929) 526-1599 Conference ID 12134. businesswire.com - 2 months ago
7 Low-Beta Dividend Stocks With Sky-High Yields Up To 14% Worried about the next round of tariffs? Tech disruption from DeepSeek? forbes.com - 2 months ago
69 Graham Value All-Stars, Of 20 'Safer' Choices, Buy Any Of 14 The Value Score identifies large-cap stocks offering the best value relative to their assets and profits, focusing on low-priced, high-value investments. The Ben Graham Formula targets ultra-stable stocks with strong earnings, dividends, and low valuations, ensuring long-term stability and minimal losses. Analysts forecast significant gains (29.57% to 79.74%) for top-ten GASV stocks by January 2026, highlighting high-yield, low-risk investment opportunities. seekingalpha.com - 3 months ago
Charting The Course In Shipping With J Mintzmyer Shipping expert J Mintzmyer highlights International Seaways as the top tanker pick and Star Bulk Carriers as the top dry bulk stock for 2025. Shipping offers niche advantages, avoiding competition with major institutions, and can yield outsized returns with proper strategy and understanding of supply-demand dynamics. seekingalpha.com - 3 months ago
8. Profile Summary

International Seaways, Inc. INSW

image
COUNTRY US
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 1.59 B
Dividend Yield 3.34%
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, NY, 10016 https://intlseas.com
IPO Date Nov. 16, 2016
Employees 2899
Officers Mr. James D. Small III Chief Administrative Officer, Senior Vice President, General Counsel & Secretary Mr. Adewale O. Oshodi Vice President & Controller Ms. Debra Grillo Treasurer Mr. Jeffrey D. Pribor Senior Vice President & Chief Financial Officer Thomas Trovato Vice President of Corporate Finance & Investor Relations Mr. William F. Nugent Senior Vice President & Chief Technical and Sustainability Officer Mr. Derek G. Solon Senior Vice President & Chief Commercial Officer Ms. Lois K. Zabrocky President, Chief Executive Officer & Director