image
Scorpio Tankers Inc. STNG
Energy - Oil & Gas Midstream - NYSE - MC
Watchlist
$ 35.36
11 %
$ 1.77 B
Market Cap
2.69
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one STNG stock under the worst case scenario is HIDDEN Compared to the current market price of 35.4 USD, Scorpio Tankers Inc. is HIDDEN

STNG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one STNG stock under the base case scenario is HIDDEN Compared to the current market price of 35.4 USD, Scorpio Tankers Inc. is HIDDEN

STNG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one STNG stock under the best case scenario is HIDDEN Compared to the current market price of 35.4 USD, Scorpio Tankers Inc. is HIDDEN

STNG Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart STNG

image
1M -19%
6M -86%
1Y -91%
3Y 75%
5Y 67%
All
$70.0$70.0$65.0$65.0$60.0$60.0$55.0$55.0$50.0$50.0$45.0$45.0$40.0$40.0$35.0$35.0$30.0$30.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.24 B REVENUE
-7.25%
Growth Rates
1Year -7.25%
3Years 32.01%
5Years 12.05%
7Years 13.50%
10Years 13.76%
765 M OPERATING INCOME
8.43%
Growth Rates
1Year 8.43%
3Years 122.49%
5Years 42.53%
7Years 52.30%
10Years 26.83%
669 M NET INCOME
22.28%
Growth Rates
1Year 22.28%
3Years 69.30%
5Years 73.66%
7Years 29.86%
10Years 29.08%
825 M OPERATING CASH FLOW
-4.66%
Growth Rates
1Year -4.66%
3Years 124.12%
5Years 31.54%
7Years 53.13%
10Years 20.59%
308 M INVESTING CASH FLOW
606.22%
Growth Rates
1Year 606.22%
3Years 99.09%
5Years 28.39%
7Years 21.58%
10Years 8.49%
-1.16 B FINANCING CASH FLOW
-24.26%
Growth Rates
1Year -24.26%
3Years -277.59%
5Years -24.03%
7Years -31.08%
10Years -7.44%
204 M REVENUE
-23.89%
Growth Rates
1Year -7.25%
3Years 32.01%
5Years 12.05%
7Years 13.50%
10Years 13.76%
94.8 M OPERATING INCOME
-44.56%
Growth Rates
1Year 8.43%
3Years 122.49%
5Years 42.53%
7Years 52.30%
10Years 26.83%
68.6 M NET INCOME
-56.80%
Growth Rates
1Year 22.28%
3Years 69.30%
5Years 73.66%
7Years 29.86%
10Years 29.08%
113 M OPERATING CASH FLOW
-47.99%
Growth Rates
1Year -4.66%
3Years 124.12%
5Years 31.54%
7Years 53.13%
10Years 20.59%
119 M INVESTING CASH FLOW
12.87%
Growth Rates
1Year 606.22%
3Years 99.09%
5Years 28.39%
7Years 21.58%
10Years 8.49%
-100 M FINANCING CASH FLOW
71.04%
Growth Rates
1Year -24.26%
3Years -277.59%
5Years -24.03%
7Years -31.08%
10Years -7.44%
Balance Sheet Scorpio Tankers Inc.
image
Current Assets 576 M
Cash & Short-Term Investments 407 M
Receivables 150 M
Other Current Assets 19.4 M
Non-Current Assets 3.26 B
Long-Term Investments 0
PP&E 3.19 B
Other Non-Current Assets 66.5 M
10.61 %3.92 %83.23 %Total Assets$3.8b
Current Liabilities 237 M
Accounts Payable 32.2 M
Short-Term Debt 131 M
Other Current Liabilities 73.6 M
Non-Current Liabilities 731 M
Long-Term Debt 731 M
Other Non-Current Liabilities 0
3.33 %13.58 %7.60 %75.49 %Total Liabilities$967.8m
EFFICIENCY
Earnings Waterfall Scorpio Tankers Inc.
image
Revenue 1.24 B
Cost Of Revenue 350 M
Gross Profit 894 M
Operating Expenses 130 M
Operating Income 765 M
Other Expenses 95.8 M
Net Income 669 M
1b1b1b1b1b1b800m800m600m600m400m400m200m200m001b(350m)894m(130m)765m(96m)669mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
71.90% GROSS MARGIN
71.90%
Averages
1Year 71.90%
3Years 64.14%
5Years 44.26%
7Years 37.05%
10Years 34.53%
61.47% OPERATING MARGIN
61.47%
Averages
1Year 61.47%
3Years 55.03%
5Years 35.24%
7Years 28.06%
10Years 24.30%
53.76% NET MARGIN
53.76%
Averages
1Year 53.76%
3Years 45.10%
5Years 11.63%
7Years -1.09%
10Years -1.44%
23.34% ROE
23.34%
Averages
1Year 23.34%
3Years 23.39%
5Years 9.29%
7Years 3.46%
10Years 2.84%
17.44% ROA
17.44%
Averages
1Year 17.44%
3Years 14.79%
5Years 7.11%
7Years 3.86%
10Years 2.89%
20.51% ROIC
20.51%
Averages
1Year 20.51%
3Years 17.62%
5Years 9.43%
7Years 8.46%
10Years 7.50%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Scorpio Tankers Inc.
image
1b1b800m800m600m600m400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 669 M
Depreciation & Amortization 195 M
Capital Expenditures 0
Stock-Based Compensation 62.5 M
Change in Working Capital 53.1 M
Others -156 M
Free Cash Flow 825 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Scorpio Tankers Inc.
image
Wall Street analysts predict an average 1-year price target for STNG of $79.6 , with forecasts ranging from a low of $65 to a high of $90 .
STNG Lowest Price Target Wall Street Target
65 USD 83.82%
STNG Average Price Target Wall Street Target
79.6 USD 125.03%
STNG Highest Price Target Wall Street Target
90 USD 154.52%
Price
Max Price Target
Min Price Target
Average Price Target
9090808070706060505040403030May '24May '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
0.84% DIVIDEND YIELD
0.4 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
6.006.005.005.004.004.003.003.002.002.001.001.000.000.001.21.250.20.40.41.251.250.250.41.251.250.250.41.254.951.255.000.400.400.400.400.400.400.351.050.41.600.402015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Scorpio Tankers Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
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
Scorpio Tankers: Priced Like It's Peaking, Performing Like It's Just Beginning Scorpio Tankers boasts a modern fleet and high profitability, trading at a P/E GAAP (TTM) of less than 3 and a dividend yield over 4%. The company benefits from structural trends like shifting global refining capacity and stable demand for refined petroleum products, despite cyclical market perceptions. Financially robust, Scorpio's net profit margin exceeds 53.7%, and its EV/EBITDA ratio is only 2.93, indicating operational excellence and a lean structure. seekingalpha.com - 2 weeks ago
Scorpio Tankers Inc. Announces Availability of 2024 Annual Report on Form 20-F MONACO, March 21, 2025 (GLOBE NEWSWIRE) -- Scorpio Tankers Inc. (NYSE: STNG) (“Scorpio Tankers” or the “Company”) announced today that its Annual Report on Form 20-F for the year ended December 31, 2024 has been filed with the Securities and Exchange Commission and can be accessed on the Company's website www.scorpiotankers.com in the Investors section under Reports and Presentations. globenewswire.com - 4 weeks ago
Scorpio Tankers Inc. (STNG) Q4 2024 Earnings Call Transcript Scorpio Tankers Inc. (NYSE:STNG ) Q4 2024 Earnings Conference Call February 13, 2025 9:00 AM ET Company Participants James Doyle - Head, Corporate Development & Investor Relations Emanuele Lauro - Chief Executive Officer Robert Bugbee - President Chris Avella - Chief Financial Officer Cameron Mackey - Chief Operating Officer Lars Dencker Nielsen - Chief Commercial Officer Conference Call Participants Omar Nokta - Jefferies Jon Chappell - Evercore ISI Ken Hoexter - Bank of America Greg Lewis - BTIG Ben Nolan - Stifle Chris Robertson - Deutsche Bank Frode Mørkedal - Clarkson Securities Liam Burke - B. Riley Operator And welcome to the Scorpio Tankers Fourth Quarter 2024 Conference Call. seekingalpha.com - 2 months ago
Scorpio Tankers (STNG) Beats Q4 Earnings Estimates Scorpio Tankers (STNG) came out with quarterly earnings of $0.63 per share, beating the Zacks Consensus Estimate of $0.49 per share. This compares to earnings of $2.75 per share a year ago. zacks.com - 2 months ago
Scorpio Tankers Inc. Announces Financial Results for the Fourth Quarter of 2024 and the Declaration of a Dividend MONACO, Feb. 12, 2025 (GLOBE NEWSWIRE) -- Scorpio Tankers Inc. (NYSE: STNG) ("Scorpio Tankers" or the "Company") today reported its results for the three months and year ended December 31, 2024. The Company also announced that its board of directors (the "Board of Directors") has declared a quarterly cash dividend on its common shares of $0.40 per share. globenewswire.com - 2 months ago
Earnings Preview: Scorpio Tankers (STNG) Q4 Earnings Expected to Decline Scorpio Tankers (STNG) 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 - 2 months ago
Scorpio Tankers Inc. Announces that on February 13, 2025, the Company Plans to Issue Its Fourth Quarter 2024 Results and Have a Conference Call MONACO, Jan. 30, 2025 (GLOBE NEWSWIRE) -- Scorpio Tankers Inc. (NYSE: STNG ) ("Scorpio Tankers," or the "Company") announced today that on Thursday, February 13, 2025, the Company plans to issue its fourth quarter 2024 earnings press release in the morning (Eastern Standard Time) and host a conference call at 9:00 AM Eastern Standard Time and 3:00 PM Central European Time. globenewswire.com - 2 months ago
Scorpio Tankers Inc. Announces Successful Placement of 5-year Senior Unsecured Bonds MONACO, Jan. 16, 2025 (GLOBE NEWSWIRE) -- Scorpio Tankers Inc. (NYSE: STNG) (“Scorpio Tankers” or the “Company”) announces today that it has successfully placed USD 200 million of new senior unsecured bonds in the Nordic bond market. An application will be made for the bonds to be listed on the Oslo Stock Exchange. The new bonds are due to mature in January 2030 and will pay a fixed coupon of 7.5% per annum, payable semi-annually in arrears. globenewswire.com - 3 months ago
5 Explosive Dividend Growers To Put On Your Radar In 2025 These five stocks may deliver big dividend raises. I'm talking potential payout hikes starting at 20%. forbes.com - 3 months ago
Scorpio Tankers Inc. Announces Fixed Income Investor Meetings MONACO, Jan. 12, 2025 (GLOBE NEWSWIRE) -- Scorpio Tankers Inc. (NYSE: STNG) (“Scorpio Tankers” or the “Company”) through its Norwegian investment banks, will arrange a series of fixed income investor calls commencing on January 13, 2025. A five-year USD denominated senior unsecured bond issue may follow, subject to inter alia market conditions. globenewswire.com - 3 months ago
Scorpio Tankers (STNG) & International Seaways (INSW) Kick Off Capital Link's 2025 Virtual Company Presentation Series NEW YORK, Jan. 06, 2025 (GLOBE NEWSWIRE) -- Capital Link is hosting a series of online Company Presentations, whereby the Senior Management teams of leading listed maritime companies will present their business development, strategy, growth prospects, and overall sector outlook. globenewswire.com - 3 months ago
Scorpio Tankers: One Of The Largest And Youngest Fleets In The Refined Product Market With a capital structure composed of 80% equity and one of the youngest fleets in the refined product market, Scorpio Tankers is well-positioned to navigate the current market weakness. Using the average daily rate of ~$29,500 reported in Q3, Scorpio Tankers would generate approximately $450 million in annual free cash flows after accounting for $182 million in depreciation. This would represent a free cash flow yield of ~17.5% relative to the current market capitalization of $2.56 billion. seekingalpha.com - 3 months ago
8. Profile Summary

Scorpio Tankers Inc. STNG

image
COUNTRY MC
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 1.77 B
Dividend Yield 0.84%
Description Scorpio Tankers Inc., together with its subsidiaries, engages in the seaborne transportation of refined petroleum products in the shipping markets worldwide. As of March 18, 2022, the company's fleet consisted of 124 owned, finance leased, or bareboat chartered-in tankers, including 42 LR2, 6 LR1, 62 MR, and 14 Handymax with a weighted average age of approximately 6.2 years. Scorpio Tankers Inc. was incorporated in 2009 and is based in Monaco.
Contact Le Millenium, Monaco, 98000 https://www.scorpiotankers.com
IPO Date March 31, 2010
Employees 24
Officers Mr. Robert L. Bugbee President & Director Ms. Sujata Parekh Kumar MD & Director Mr. Lars Dencker Nielsen Commercial Director Mr. David Rodney Morant Managing Director - Scorpio UK Mr. Christopher Avella Chief Financial Officer Ms. Auste Adelborg Secretary Mr. James Doyle Head of Corporate Development & Investor Relations Mr. Emanuele A. Lauro Founder, Chairman & Chief Executive Officer Mr. Cameron Mackey Chief Operating Officer & Director