image
Energy - Oil & Gas Midstream - NYSE - BM
$ 7.42
-1.2 %
$ 681 M
Market Cap
4.91
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one TK stock under the worst case scenario is HIDDEN Compared to the current market price of 7.42 USD, Teekay Corporation is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one TK stock under the base case scenario is HIDDEN Compared to the current market price of 7.42 USD, Teekay Corporation is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one TK stock under the best case scenario is HIDDEN Compared to the current market price of 7.42 USD, Teekay Corporation is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
1.46 B REVENUE
23.09%
532 M OPERATING INCOME
116.35%
151 M NET INCOME
-20.45%
633 M OPERATING CASH FLOW
218.07%
54.7 M INVESTING CASH FLOW
-82.31%
-524 M FINANCING CASH FLOW
-14.68%
273 M REVENUE
-16.41%
57.8 M OPERATING INCOME
-43.44%
62.1 M NET INCOME
83.64%
116 M OPERATING CASH FLOW
-27.96%
-47.8 M INVESTING CASH FLOW
-140.83%
-65.4 M FINANCING CASH FLOW
-16.72%
Balance Sheet Teekay Corporation
image
Current Assets 922 M
Cash & Short-Term Investments 653 M
Receivables 188 M
Other Current Assets 81.4 M
Non-Current Assets 1.27 B
Long-Term Investments 15.7 M
PP&E 1.23 B
Other Non-Current Assets 24.4 M
Current Liabilities 173 M
Accounts Payable 34 M
Short-Term Debt 58.9 M
Other Current Liabilities 79.9 M
Non-Current Liabilities 223 M
Long-Term Debt 168 M
Other Non-Current Liabilities 55.2 M
EFFICIENCY
Earnings Waterfall Teekay Corporation
image
Revenue 1.46 B
Cost Of Revenue 884 M
Gross Profit 581 M
Operating Expenses 57.6 M
Operating Income 532 M
Other Expenses 381 M
Net Income 151 M
RATIOS
39.63% GROSS MARGIN
39.63%
36.30% OPERATING MARGIN
36.30%
10.28% NET MARGIN
10.28%
20.57% ROE
20.57%
6.86% ROA
6.86%
70.94% ROIC
70.94%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Teekay Corporation
image
Net Income 151 M
Depreciation & Amortization 97.6 M
Capital Expenditures -10.2 M
Stock-Based Compensation 0
Change in Working Capital 6.34 M
Others 380 M
Free Cash Flow 623 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Teekay Corporation
image
TK has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
1 USD DIVIDEND PER SHARE
5. COMPETITION
6. Ownership
Insider Ownership Teekay Corporation
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
Date Value Insider Amount Avg Price
7. News
Teekay Tankers: Valuation Secured By Scrap Value And Huge Cash Pile Teekay Tankers is undervalued, trading near scrap value, despite a fleet with 10 years of operational life and strong free cash flow. The company has a solid financial position with no debt and $462.9 million in cash, aiming to renew its aging fleet. Despite lower expected rates, TNK's fair value is estimated at $50 per share, offering significant upside potential and limited downside risk. seekingalpha.com - 1 month ago
Teekay Corporation: Offering Exposure To Teekay Tankers At A Discount At the end of October 2024, Teekay Corporation owned 10.6 million Class A and Class B common shares of Teekay Tankers, currently worth ~$403 million. After the Teekay Tankers holdings, the second-largest asset of Teekay Corporation is a net cash position of $281.1 million. Once Teekay Tankers and Teekay Corporation are combined, the net cash balance increases to $744.6 million, which is unparalleled in the tanker industry. seekingalpha.com - 1 month ago
Teekay Group Announces Changes to Boards of Directors HAMILTON, Bermuda, Dec. 09, 2024 (GLOBE NEWSWIRE) -- Teekay Corporation Ltd. (Teekay) (NYSE:TK) and Teekay Tankers Ltd. (Teekay Tankers) (NYSE:TNK) announced today the following changes to their respective Boards of Directors, which are effective as of December 31, 2024. The changes further streamline and simplify the Teekay Group, and align with the previously announced goal of having Teekay Tankers serve as the sole operating platform within the Teekay Group and Teekay focusing on managing its controlling interest in Teekay Tankers: globenewswire.com - 1 month ago
Teekay Tankers: Significant Free Cash Flow Generation With 35% Of Market Cap In Net Cash Despite large declines in spot rates over the last few months, Teekay Tanker is still generating significant free cash flows. Spot rates would have to fall by another 50% before Teekay becomes neutral on a free cash flow basis. Even if it occurs, the company would be supported by its net cash balance of $463.5 million, which represents 35% of the market cap. seekingalpha.com - 1 month ago
Teekay: Discounted Bet On The Medium-Size Crude Tanker Markets - Buy (Rating Upgrade) Teekay Corporation reported profitable third quarter results, which were again driven by the performance of its main consolidated subsidiary, Teekay Tankers. In recent months, TK has executed significant share buybacks and increased its stake in Teekay Tankers. The company also announced a new $40 million share repurchase program. In addition, a $1 special cash dividend will be distributed to common shareholders next month. seekingalpha.com - 2 months ago
Teekay Tankers: Mediocre Fleet And Unattractive Shareholder Returns In recent months, seasonality has impacted dirty tanker rates. Besides that, China's crude imports declined. On the other hand, tanker supply fundamentals are still favorable. Teekay Tankers reported $52.4 million operating income for 3Q24, a 35% lower figure than 3Q23. 3Q24 net income is $58.8 million, and 3Q24 EPS is $1.69/share. The balance sheet is TNK's strength. The company has 3.1% Total Debt to Equity and 8.9% Total Liabilities to Total Assets. seekingalpha.com - 2 months ago
Teekay Corporation Ltd. (TK) Q3 2024 Earnings Call Transcript Teekay Corporation Ltd. (NYSE:TK ) Q3 2024 Earnings Conference Call October 31, 2024 11:00 AM ET Company Participants Kenneth Hvid - President & Chief Executive Officer Brody Speers - Chief Financial Officer Conference Call Participants Jon Chappell - Evercore Omar Nokta - Jefferies Ken Hoexter - Bank of America Operator Welcome to the Teekay Group Third Quarter 2024 Earnings Results Conference Call. seekingalpha.com - 2 months ago
Teekay Corporation Ltd. Reports Third Quarter 2024 Results; Declares a Special Dividend; and Announces New Share Repurchase Program HAMILTON, Bermuda, Oct. 30, 2024 (GLOBE NEWSWIRE) --  Teekay Corporation Ltd. (Teekay or the Company) (NYSE:TK) today reported results for the three months ended September 30, 2024. The full earnings release and Teekay Group's earnings presentation are available on the Company's website here. globenewswire.com - 2 months ago
Teekay Tankers Ltd. Reports Third Quarter 2024 Results and Declares Dividend HAMILTON, Bermuda, Oct. 30, 2024 (GLOBE NEWSWIRE) -- Teekay Tankers Ltd. (Teekay Tankers or the Company) (NYSE: TNK) today reported the Company's results for the quarter ended September 30, 2024 and announced that its Board of Directors has declared a cash dividend of $0.25 per share for the quarter ended September 30, 2024. The cash dividend is payable on November 22, 2024 to all shareholders of record as at November 12, 2024. globenewswire.com - 2 months ago
Teekay Group to Announce Third Quarter 2024 Earnings Results on October 30, 2024 HAMILTON, Bermuda, Oct. 22, 2024 (GLOBE NEWSWIRE) -- Teekay Corporation Ltd. (Teekay) (NYSE:TK) and Teekay Tankers Ltd. (Teekay Tankers) (NYSE:TNK) (collectively, the Teekay Group) plan to release their financial results for the third quarter of 2024 after market close on Wednesday, October 30, 2024. globenewswire.com - 2 months ago
Teekay Corporation and Teekay Tankers Ltd. Announce Senior Management Changes HAMILTON, Bermuda, Aug. 07, 2024 (GLOBE NEWSWIRE) -- Teekay Corporation (Teekay) (NYSE:TK) and Teekay Tankers Ltd. (Teekay Tankers) (NYSE:TNK) (collectively, the Teekay Group) today announced the following senior management changes following a strategic review to simplify the management structure of the Teekay Group: globenewswire.com - 5 months ago
Teekay Tankers: Navigating Challenges, Seizing Opportunities Amid Favorable Market Dynamics Teekay Tankers stock dropped 12% after Q2-2024 results, but financial health remains strong. Q2-2024 revenues dropped by 20% due to decreasing tanker spot day rates. Teekay Tankers benefits from historically high spot rates and a favorable market outlook despite risks from fleet age and oil demand fluctuations. seekingalpha.com - 5 months ago
8. Profile Summary

Teekay Corporation TK

image
COUNTRY BM
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 681 M
Dividend Yield 0.00%
Description Teekay Corporation engages in the international crude oil and other marine transportation services worldwide. The company provides a full suite of ship-to-ship transfer services in the oil, gas, and dry bulk industries; lightering and lightering support; and operational and maintenance marine, as well as offshore production services. As of March 1, 2022, it operated a fleet of approximately 55 vessels. The company primarily serves energy and utility companies, major oil traders, large oil consumers and petroleum product producers, government agencies, and various other entities that depend upon marine transportation. Teekay Corporation was founded in 1973 and is headquartered in Hamilton, Bermuda.
Contact Belvedere Building, Hamilton, HM 08 https://www.teekay.com
IPO Date July 20, 1995
Employees 2200
Officers Lee Edwards Financial Analyst Mr. Frans Lotz General Counsel, Secretary & Privacy Officer Mr. Kenneth Hvid President, Chief Executive Officer & Director Mr. Brody Speers Vice President of Finance & Treasurer Mr. Ryan Hamilton C.A. Manager of Finance & Investor Relations Ms. Ingvild Sæther President & Chief Executive Officer of Teekay Offshore Group Ltd