
A Discounted Cash Flow model estimates what a business could be worth by projecting its future cash flows and discounting them back to today using a required rate of return. It is essentially asking what all those future cash flows are worth in today’s dollars.
For Scorpio Tankers, the model used is a 2 Stage Free Cash Flow to Equity approach, based on cash flow projections in $. The latest twelve month Free Cash Flow sits at about $491.2 million. Analyst inputs extend to 2028, where Free Cash Flow is projected at $466.0 million. Simply Wall St then extrapolates these and further years out to 2035 using a tapering profile, with discounted values provided for each year in that path.
Rolling all of these projected cash flows together gives an estimated intrinsic value of about $135.64 per share. Compared with the recent share price around US$76, the DCF output suggests the stock trades at roughly a 44.0% discount to this estimate.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Scorpio Tankers is undervalued by 44.0%. Track this in your watchlist or portfolio, or discover 62 more high quality undervalued stocks.
For profitable companies, the P/E ratio is a useful way to see how much you are paying for each dollar of earnings. A higher P/E often reflects stronger growth expectations or lower perceived risk, while a lower P/E can suggest more muted growth expectations or higher perceived risk.
Scorpio Tankers currently trades on a P/E of 10.41x. That sits below the Oil and Gas industry average P/E of about 14.83x and also below the peer average of 15.71x. This indicates that the market is currently assigning a lower earnings multiple than these broad benchmarks.
Simply Wall St also provides a “Fair Ratio” of 14.08x for Scorpio Tankers. This is a proprietary estimate of what the P/E could be, given factors such as the company’s earnings growth profile, profit margins, risk, industry and market cap. Because it considers these company specific inputs, the Fair Ratio can be more tailored than a simple comparison with peers or the wider industry, which may have very different growth and risk characteristics.
Comparing the Fair Ratio of 14.08x with the current P/E of 10.41x suggests the stock is trading below this tailored benchmark, which points to potential undervaluation on this measure.
Result: UNDERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 19 top founder-led companies.
Earlier it was mentioned that there is an even better way to understand valuation, so Narratives bring your view of Scorpio Tankers together in one place by linking a clear story about the business to a set of revenue, earnings and margin forecasts, which then flow through to a Fair Value that you can compare directly with the current share price, all within Simply Wall St’s Community page that is used by millions of investors.
In practice, one investor might build a more optimistic Scorpio Tankers Narrative that aligns with a higher Fair Value such as US$90.00, based on expectations for stronger freight rates and higher margins. Another investor might lean on a more cautious Narrative closer to US$70.00 that reflects concerns about regulation, capacity and energy transition risks. Both of those Fair Values are refreshed automatically as new earnings, news and forecasts are incorporated so you can see in real time how your story stacks up against the market price and decide whether the stock looks cheap, expensive or roughly in line with your assumptions.
For Scorpio Tankers, however, we will make it really easy for you with previews of two leading Scorpio Tankers Narratives:
Start with the bullish version if you think the current product tanker setup and capital decisions can keep supporting earnings, or the bearish version if you are more focused on regulation, capacity and the energy transition.
Fair value in this bullish Narrative: US$81.63 per share.
Implied pricing gap versus the last close around US$76.01: about 6.9% below this Narrative fair value.
Revenue trend assumption: 5.7% decline a year.
Fair value in this bearish Narrative: US$70.00 per share.
Implied pricing gap versus the last close around US$76.01: about 8.6% above this Narrative fair value.
Revenue trend assumption: 1.1% decline a year.
If you want to see how other investors are weighing these trade offs and build your own view into a live Fair Value, start with the Community Narratives for Scorpio Tankers and compare how the bullish and bearish cases line up with your expectations.
To see how these results tie into long-term growth, risks, and valuation, check out the full range of community narratives for Scorpio Tankers on Simply Wall St. Add the company to your watchlist or portfolio so you'll be alerted when the story evolves.
Do you think there's more to the story for Scorpio Tankers? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com