US · INSW
International Seaways, Inc.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- New York City, NY 10016
- Website
- intlseas.com
Price · as of 2025-12-31
$85.14
Market cap 3.73B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $69.01 | -18.95% |
| Intrinsic Value(DCF) | $48.94 | -42.52% |
| Graham-Dodd Method(GD) | $28.33 | -66.73% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $0.00 | $26.70 | |||
| 2016 | $11.53 | $30.60 | $11.56 | $0.00 | $6.88 |
| 2017 | $11.57 | $27.12 | $6.09 | $19.05 | $65.11 |
| 2018 | $10.46 | $4.18 | $4.52 | $19.40 | $0.00 |
| 2019 | $12.14 | $386.33 | $0.00 | $34.84 | $0.00 |
| 2020 | $12.34 | $7.24 | $0.18 | $29.71 | $0.00 |
| 2021 | $11.68 | $34.77 | $3.60 | $0.00 | $89.43 |
| 2022 | $33.69 | $171.53 | $0.00 | $48.19 | $1,695.79 |
| 2023 | $43.88 | $71.44 | $0.00 | $0.00 | $353.18 |
| 2024 | $32.72 | $74.21 | $0.00 | $0.00 | $0.00 |
| 2025 | $76.50 | $69.01 | $21.43 | $28.32 | $0.00 |
AI valuation
Our deep-learning model estimates International Seaways, Inc.'s (INSW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $69.01
- Current price
- $85.14
- AI upside
- -18.95%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$48.94
-42.52% upside
Graham-Dodd
$28.33
-66.73% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| INSW | International Seaways, In… | $85.14 | 3.73B | -19% | -43% | -67% | — | — | 1.87 | 18.73 | 4.42 | — | 1.87 | -60.33% | 171.39% | 153.47% | 0.00% | 16.07% | 0.00% | 0.02 | 0.98 | 3.71 | 1.83 | -0.10 | -2574.00% | -7882.00% | -8544.00% | 1.01% | 3.84 | 1.77% | 3.83% | — | 20.69% | 10.55 | 95.52 | 18.07 | 4.39 |
| DHT | DHT Holdings, Inc. | $19.49 | 3.13B | +21% | -50% | -87% | — | 14.96 | 2.79 | 6.35 | 10.57 | 88.17 | 2.79 | 38.16% | 34.16% | 42.46% | 19.44% | 11.87% | 13.66% | 0.38 | 11.99 | 2.80 | 1.77 | 1.05 | 1696.00% | -1304.00% | -11651.00% | -1.05% | 3.70 | -2.33% | 3.77% | 56.30% | 3.77% | 20.65 | -105.35 | 7.05 | 4.71 |
| DK | Delek US Holdings, Inc. | $38.11 | 2.29B | +244% | -57% | -87% | — | 54.91 | 4.59 | 0.23 | 2.59 | — | -7.52 | 5.41% | 2.97% | 0.43% | 10.63% | 26.07% | 0.68% | 0.15 | 0.92 | 0.82 | 0.50 | -0.72 | -9567.00% | -953.00% | -10442.00% | 0.88% | 0.22 | 1.80% | 0.00% | 0.00% | 109.58% | 6.17 | 89.39 | 0.18 | 1.81 |
| DKL | Delek Logistics Partners,… | $51.93 | 2.78B | -39% | -21% | -68% | -1% | 16.55 | 477.78 | 2.88 | 6.16 | 159.67 | -12.22 | 20.73% | 17.90% | 17.41% | 847.51% | 18.58% | 7.32% | 5.75 | 1.01 | 1.12 | 0.35 | 0.05 | 1037.00% | 773.00% | 21808.00% | 8.12% | 0.67 | 24.35% | 0.00% | 0.00% | 63.57% | 16.24 | 12.42 | 2.91 | 1.23 |
| KNTK | Kinetik Holdings Inc. | $45.49 | 2.91B | +71% | -50% | — | +66% | 5.53 | -5.14 | 1.65 | 5.77 | 3.50 | -2.59 | 18.39% | 9.35% | 10.10% | -29.70% | 7.58% | 7.56% | -7.05 | 0.71 | 0.54 | 0.54 | 3.34 | 15784.00% | 1898.00% | 6713.00% | 20.78% | 3.66 | 30.45% | 6.66% | 36.80% | 6.66% | 41.76 | 11.40 | 3.90 | 0.59 |
| LBRT | Liberty Energy Inc. | $28.09 | 4.55B | +45% | -59% | -56% | -96% | 31.19 | 2.22 | 1.15 | 7.42 | — | 2.23 | 11.43% | 2.03% | 3.69% | 7.29% | 2.27% | 4.31% | 0.42 | 2.02 | 1.22 | 0.88 | 1.15 | -5241.00% | -716.00% | -9209.00% | 0.31% | 0.85 | 0.52% | 1.18% | 36.80% | 1.72% | 67.15 | 387.00 | 1.36 | 3.56 |
| NOG | Northern Oil and Gas, Inc… | $27.59 | 2.69B | +140% | -9% | — | -93% | 70.41 | 1.28 | 1.30 | 2.59 | — | 1.28 | 32.23% | 29.30% | 1.85% | 1.74% | 11.17% | 0.70% | 0.00 | 3.56 | 1.09 | 0.68 | -0.01 | -9241.00% | -318.00% | -63156.00% | 55.16% | 2.79 | 44.32% | 6.35% | 447.40% | 95.46% | 4.42 | 1.80 | 1.30 | 1.40 |
| OII | Oceaneering International… | $35.50 | 3.56B | +31% | -47% | -21% | +23% | 10.27 | 3.37 | 1.30 | 8.07 | 7.21 | 3.37 | 20.42% | 10.94% | 12.71% | 39.51% | 31.45% | 14.14% | 0.45 | 8.24 | 1.99 | 0.90 | -0.47 | 14236.00% | 462.00% | 11633.00% | 5.72% | 0.42 | 21.46% | 0.00% | 0.00% | 16.55% | 11.27 | 16.51 | 1.23 | 3.13 |
| PTEN | Patterson-UTI Energy, Inc… | $8.51 | 3.23B | +147% | -59% | -87% | -95% | -36.35 | 1.05 | 0.70 | 4.67 | — | 1.76 | 4.76% | -0.52% | -1.94% | -2.78% | -0.53% | -1.63% | 0.40 | -0.36 | 1.64 | 1.39 | 0.95 | -9016.00% | -1025.00% | -2514.00% | 11.00% | 1.11 | 8.65% | 3.62% | -131.60% | 11.60% | -168.24 | 11.40 | 0.88 | 1.52 |
| TNK | Teekay Tankers Ltd. | $78.27 | 2.7B | -9% | -38% | +2% | — | 7.70 | 1.32 | 2.84 | 6.32 | — | 1.32 | 27.48% | 22.59% | 36.90% | 18.48% | 17.00% | 16.66% | 0.03 | 74.24 | 7.98 | 7.44 | -2.57 | -1301.00% | -2258.00% | -7160.00% | 4.17% | 2.26 | 8.90% | 2.55% | 19.60% | 14.62% | 8.86 | 16.92 | 2.00 | 9.44 |
| TRMD | TORM plc | $30.13 | 3.05B | -5% | -51% | -81% | — | 10.26 | 1.38 | 2.19 | 6.72 | — | 1.39 | 34.12% | 25.58% | 21.30% | 13.86% | 11.34% | 8.67% | 0.46 | 4.64 | 1.33 | 1.00 | 1.47 | -5346.00% | -1086.00% | -1530.00% | 6.50% | 1.29 | 6.50% | 6.82% | 70.00% | 10.31% | 10.93 | 19.67 | 2.80 | 3.12 |
About International Seaways, Inc.
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.
- CEO
- Lois K. Zabrocky
- Employees
- 2.9K
- Beta
- -0.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($48.94 ÷ $85.14) − 1 = -42.52% (DCF, example).