US · TNK
Teekay Tankers Ltd.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Hamilton, ON HM 08
- Website
- teekay.com
Price · as of 2025-12-31
$80.48
Market cap 2.7B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $71.42 | -11.26% |
| Intrinsic Value(DCF) | $48.57 | -39.65% |
| Graham-Dodd Method(GD) | $79.82 | -0.82% |
| 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 | $22.39 | $189.62 | $0.62 | $0.00 | $0.00 |
| 2012 | $14.87 | $5.95 | $0.00 | $0.00 | $181.68 |
| 2013 | $25.22 | $100.13 | $13.43 | $9.20 | $3.14 |
| 2014 | $31.35 | $36.79 | $20.11 | $54.86 | $243.88 |
| 2015 | $23.59 | $73.15 | $94.32 | $86.08 | $1,294.26 |
| 2016 | $14.41 | $20.17 | $38.61 | $24.65 | $30.82 |
| 2017 | $8.24 | $30.80 | $9.61 | $17.02 | $23.01 |
| 2018 | $6.90 | $19.50 | $16.37 | $16.59 | $0.00 |
| 2019 | $12.52 | $683.74 | $24.79 | $35.53 | $39.19 |
| 2020 | $12.76 | $15.80 | $14.19 | $44.87 | $6.19 |
| 2021 | $11.35 | $29.57 | $0.00 | $0.00 | $207.83 |
| 2022 | $39.28 | $161.83 | $144.73 | $66.03 | $832.60 |
| 2023 | $49.58 | $72.94 | $160.95 | $95.27 | $490.59 |
| 2024 | $36.84 | $69.26 | $78.12 | $64.82 | $0.00 |
| 2025 | $78.14 | $71.42 | $27.41 | $79.82 | $0.00 |
AI valuation
Our deep-learning model estimates Teekay Tankers Ltd.'s (TNK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $71.42
- Current price
- $80.48
- AI upside
- -11.26%
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
$48.57
-39.65% upside
Graham-Dodd
$79.82
-0.82% 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 |
| TNK | Teekay Tankers Ltd. | $80.48 | 2.7B | -11% | -40% | -1% | — | 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 |
| CSAN | Cosan S.A. | $4.96 | 4.61B | +117% | -26% | — | — | -2.59 | 2.24 | 0.56 | 5.84 | — | -1.58 | 31.20% | 21.15% | -21.44% | -59.16% | 14.46% | -6.70% | 6.69 | 1.30 | 1.72 | 1.34 | 4.24 | -99828.00% | 1136.00% | 3089.00% | 21.50% | 0.73 | 8.16% | 14.13% | -36.60% | 15.76% | 8.31 | 14.71 | 1.76 | 0.77 |
| 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 |
| 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 |
| GEL | Genesis Energy, L.P. | $18.06 | 2.21B | +15% | -60% | — | -87% | -133.43 | 9.33 | 1.36 | 10.74 | — | -15.95 | 21.13% | 15.84% | -0.50% | -2.48% | 5.77% | -0.28% | 12.79 | 0.98 | 0.98 | 0.88 | 6.20 | -4113.00% | -4503.00% | -14525.00% | 3.97% | 0.39 | 2.03% | 6.86% | -914.90% | 77.23% | 20.38 | 59.58 | 3.23 | 0.83 |
| INSW | International Seaways, In… | $75.53 | 3.73B | -9% | -35% | -62% | — | — | 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 |
| 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 |
| PARR | Par Pacific Holdings, Inc… | $42.67 | 2.15B | +34% | -22% | +55% | -66% | 6.35 | 1.55 | 0.31 | 3.10 | — | 1.55 | 18.15% | 7.22% | 4.95% | 27.33% | 21.15% | 18.50% | 0.00 | 6.54 | — | — | -0.23 | -131356.00% | -639.00% | -67272.00% | 12.64% | — | 15.15% | 0.00% | 0.00% | 70.95% | 4.05 | 7.36 | 0.29 | 56.47 |
| SDRL | Seadrill Limited | $43.88 | 2.74B | +38% | -60% | -9% | — | -35.22 | 0.95 | 1.89 | 12.04 | — | 0.95 | 12.04% | 4.87% | -5.36% | -2.67% | 2.26% | -1.90% | 0.21 | 1.15 | 2.03 | 1.34 | 1.10 | -11947.00% | 375.00% | 10000.00% | -5.09% | -0.07 | -4.46% | 0.00% | 0.00% | 0.00% | 42.65 | -21.64 | 2.08 | 2.34 |
| SM | SM Energy Company | $23.13 | 2.65B | +365% | -43% | +151% | +518% | 4.29 | 0.58 | 0.88 | 2.13 | — | 0.58 | 31.86% | 26.06% | 20.55% | 14.32% | 9.29% | 7.27% | 0.48 | 4.75 | 0.69 | 0.60 | 0.87 | -1544.00% | 1807.00% | -13511.00% | 20.60% | 1.72 | 8.29% | 3.31% | 14.20% | 36.63% | 5.73 | 8.22 | 1.49 | 1.46 |
| 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 Teekay Tankers Ltd.
Teekay Tankers Ltd. provides marine transportation services to oil industries in Bermuda and internationally. The company offers voyage and time charter services; and offshore ship-to-ship transfer services of commodities primarily crude oil and refined oil products, as well as liquid gases and various other products. It also provides tanker commercial and technical management services. As of December 31, 2021, the company owned and leased 48 double-hull oil tankers, time-chartered in two Aframax tankers, and one LR2 tanker. Teekay Tankers Ltd. was incorporated in 2007 and is headquartered in Hamilton, Canada.
- CEO
- Kenneth Hvid
- Employees
- 2.33K
- Beta
- -0.32
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($48.57 ÷ $80.48) − 1 = -39.65% (DCF, example).