EN DE

International Seaways, Inc (INSW) Fair Value & Analysis

Energy · US · Market cap $4.4B

IS International Seaways, Inc logo International Seaways, Inc INSW · US
Price$92.41
Fair Value$51.34
Upside-44.4%
Quality55/100
Watch International Seaways, Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 55.3% net margin
Low debt · generates free cash flow
0.58% dividend yield
Ranks above peers (9/14)
Wide moat 86/100
Evidence: High Range $37.14 – $68.09 Share as image

Fair value as of: Jul 13, 2026

From 26 valuation models · updated 28 days ago

Share price +4.8% over the past month.

A solid business, but screening 44% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($68.09). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($37.14 to $68.09) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$96.18 $8.59 Fair Value $51.34 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range $8.59 – $96.18 · fair‑value band $37.14 – $68.09 · the $92.41 price screens above the $51.34 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

International Seaways, Inc (INSW) currently trades at $92.41, while our model-based Fair Value estimate is $51.34, implying the stock looks roughly 44.4% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, International Seaways, Inc generated revenue of $987M at a net margin of 55.3%. Revenue grew 78.5% year over year. It earns a return on equity of 26.9%. Net debt stands at $459M. Fundamentals as of Jul 13, 2026

Our scenario range runs from $37.14 (bear case) to $68.09 (bull case); at $92.41, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 174% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -35% fair-value upside, at -44%, INSW screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $3.74 $9.06 80
Residual Income $40.50 $51.34 $116.22 76
Rev-Margin DCF $3.15 $11.02 $20.05 74
All 26 models by family
DCF Models
FCF DCF $4.17 $10.63 38
Owner Earnings $20.04 $35.17 $57.37 31
5Y Revenue Exit $3.15 $11.12 $21.39 39
5Y EBITDA Exit $18.70 $40.27 $65.75 41
5Y P/E Exit $31.69 $64.62 $99.57 38
10Y Revenue Exit $1.37 $8.24 $17.62 36
10Y EBITDA Exit $11.49 $28.05 $50.77 37
10Y P/E Exit $19.60 $44.59 $76.04 35
Earnings-Based
Graham-Dodd $42.48 $133.53 $177.76 54
Lynch FV $29.21 $41.73 $54.25 50
PEG = 1.0 $29.21 $41.73 $54.25 46
EPV $42.07 $50.06 $56.96 59
Dividend Discount
Gordon GGM $25.66 $51.12 $77.41 70
DDM Multi-Stage $25.66 $41.87 $53.96 61
Multiples
P/E Multiple $65.59 $87.46 $109.32 63
P/S Multiple $15.33 $20.44 $25.55 58
P/B Multiple $55.09 $73.46 $91.82 55
EV/EBIT $37.85 $53.32 $68.79 53
EV/EBITDA $34.15 $48.39 $62.63 54
EV/Revenue $5.74 $11.87 $18.00 43
Asset-Based
NCAV (Graham) $20.40 $27.34 $40.81 50
Growth DCF
Growth DCF $3.74 $9.06 80
Rev-Margin DCF $3.15 $11.02 $20.05 74
Economic Profit
Residual Income $40.50 $51.34 $116.22 76
ROIC Compounder $42.40 $54.89 $70.51 72
Growth Earnings
Growth-Adj P/E $57.34 $81.92 $106.50 68

Widest divergence: Growth Earnings ($81.92) versus Growth DCF ($3.74). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $987M
Revenue growth (YoY) +78.5%
Net margin 55.3%
Return on equity 26.9%
Free cash flow $38.1M FY2025
P/E ratio 8.1
More key figures
Operating margin 61.3%
EPS (TTM) $10.98
Dividend yield 0.6%
EPS growth (YoY) +475%
Net debt $459M FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 52 · Market factors (momentum, volatility) 87

Profitability 54
Margins and returns on capital today
Quality Growth 10
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 48
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 88
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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. The company operates in two segments: Crude Tankers and Product Carriers. It operates fleet of 70 vessels of VLCCs, Suezmaxes, and Aframaxes, as well as MRs, LR1, and LR2 product carrier.

Full company description

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. The company operates in two segments: Crude Tankers and Product Carriers. It operates fleet of 70 vessels of VLCCs, Suezmaxes, and Aframaxes, as well as MRs, LR1, and LR2 product carrier. The company provides ship-to-ship (STS) lightering support services, such as hoses and fenders; and full-service STS lightering that includes lightering vessels. It also offers MR product carriers, including IMO III compliant for carrying edible oils, such as palm and vegetable oil, increasing flexibility when switching between cargo grades. The company 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

International Seaways, Inc reported revenue of $843M in FY2025 versus $273M in FY2021, a compound +32.6%/yr. Reported net income was $309M in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$843M
Latest YoY
−11.4%
Avg. growth/yr (3Y)
−0.8%
Avg. growth/yr (5Y)
+14.9%
Avg. growth/yr (12Y)
+3.1%
Revenue +32.6%/yr
FY21 $273M
FY22 $865M
FY23 $1.1B
FY24 $952M
FY25 $843M
Net income
FY21 −$133M
FY22 $388M
FY23 $556M
FY24 $417M
FY25 $309M

INSW screens 44% overvalued. Compare with Enbridge Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "International Seaways, Inc Fair Value". https://www.fairvalue-calculator.com/stock/INSW

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas Midstream · 87 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 55 · Above median
Fair Value upside −44% · Below median
Return on equity (TTM) 27% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 55% · Top 25%
Operating margin (TTM) 61% · Top 25%
Revenue growth 79% · Top 25%
Dividend yield (TTM) 0.6% · Bottom 25%
Debt / equity 0.27× · Lower than 75% of peers

Valuation Multiples vs Oil & Gas Midstream median · lower = cheaper

P/E (TTM) 8.1× · Cheaper than 75% of peers
P/B 2.17× · Pricier than median
P/S (TTM) 4.44× · Pricier than 75% of peers
P/FCF 114.9× · Pricier than 75% of peers
EV/EBITDA 8.4× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 41
PAST 100 · sector 41
HEALTH 87 · sector 54
DIVIDEND 12 · sector 99

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas Midstream stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $56.46 $47.20 -16%
The Williams Companies, Inc WMB $73.38 $12.03 -84%
Enterprise Products Partners L.P. EPD $38.31 $24.74 -35%
TC Energy Corporation TRP C$97.79 C$42.00 -57%
Kinder Morgan, Inc KMI $32.54 $11.12 -66%
Energy Transfer LP, ET $19.91 $17.69 -11%
ONEOK, Inc OKE $93.52 $64.05 -32%
Targa Resources Corp TRGP $273.35 $79.61 -71%
MPLX LP owns and MPLX $57.17 $37.05 -35%
Cheniere Energy, Inc LNG $255.83 $211.18 -17%

Compare International Seaways, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is International Seaways, Inc (INSW) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of $51.34 versus a price of $92.41, about −44% (overvalued).
What is the fair value of INSW?
Our model-based fair value for International Seaways, Inc is $51.34 (as of Jul 13, 2026), built from audited fundamentals. The current price is $92.41.
What is the quality score of INSW?
International Seaways, Inc has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of International Seaways, Inc (INSW)?
International Seaways, Inc reported trailing-twelve-month revenue of about $987M (latest available figure, as of Jul 13, 2026).
What is the net profit margin of INSW?
The net profit margin of International Seaways, Inc is about 55.3%, meaning it keeps roughly 55.3% of revenue as net income. Based on the latest reported figures.
Does International Seaways, Inc pay a dividend?
International Seaways, Inc currently shows a dividend yield of about 0.62% relative to its recent price (as of Jul 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track International Seaways, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.