Last Price$32.9(2.1%)
Market Cap$1,592.8M
LTM ROIC - WACC
11.5%
5Y avg
6.8%
Oil & Gas Midstream industry
median
3.5%
Stock quality & Intrinsic value
7/10
6.9% undervalued
International Seaways, Inc. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 0.0% | (0.5%) | 12.8% | (2.1%) | (9.0%) | (5.6%) | 1.2% | 7.7% | (6.1%) | 16.5% | 22.3% | 14.5% |
Overvalued or undervalued?
Check the intrinsic value for INSW
and see if it's the right time to invest.
International Seaways, Inc. (INSW) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
International Seaways, Inc.INSW
11.5%
(11.2%)
(25.5%)
43.8%
Median Peer Set
1.1%
3.6%
11.9%
15.6%
MPLX LPMPLX
9.6%
11.7%
12.5%
36.5%
Targa Resources Corp.TRGP
4.1%
2.0%
57.5%
7.8%
Enterprise Products Partners L.P.EPD
3.3%
13.1%
6.3%
10.5%
Pembina Pipeline CorporationPBA
1.2%
(20.4%)
5.5%
25.2%
Energy Transfer LPET
1.2%
5.2%
17.3%
5.8%
TC Energy CorporationTRP
1.0%
(15.0%)
63.8%
34.1%
Kinder Morgan, Inc.KMI
0.2%
(1.5%)
11.3%
17.3%
ONEOK, Inc.OKE
(0.2%)
22.7%
(5.5%)
14.0%
The Williams Companies, Inc.WMB
(1.0%)
(3.7%)
(30.3%)
21.2%
Enbridge Inc.ENB
(3.4%)
65.4%
27.4%
10.2%
INSW key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 585.4 0.0% | 517.0 (11.7%) | 497.6 (3.7%) | 398.3 (20.0%) | 290.1 (27.2%) | 270.4 (6.8%) | 366.2 35.4% | 421.6 15.1% | 272.5 (35.4%) | 864.7 217.3% | 1,071.8 24.0% | 951.6 (11.2%) |
| Cost of Goods Sold (COGS) | 583.2 | 449.7 | 284.2 | 272.5 | 276.9 | 279.6 | 282.6 | 252.5 | 310.4 | 394.1 | 444.2 | 324.0 |
% margin | 2.1 0.4% | 67.3 13.0% | 213.4 42.9% | 125.8 31.6% | 13.2 4.6% | (9.2) (3.4%) | 83.5 22.8% | 169.2 40.1% | (37.8) (13.9%) | 470.5 54.4% | 627.5 58.6% | 627.6 66.0% |
| Operating Expenses | 69.8 | 56.0 | 41.6 | 40.7 | 25.3 | 24.3 | 28.0 | 29.0 | 33.2 | 46.4 | 12.1 | 172.4 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 69.8 | 56.0 | 41.6 | 40.7 | 25.3 | 24.3 | 26.8 | 29.0 | 33.3 | 46.4 | 47.5 | 52.6 |
% margin | (415.4) (71.0%) | 42.5 8.2% | 221.9 44.6% | 22.8 5.7% | (59.3) (20.4%) | (25.1) (9.3%) | 66.4 18.1% | 131.5 31.2% | (55.1) (20.2%) | 443.4 51.3% | 615.4 57.4% | 455.2 47.8% |
| Interest Income | 0.0 | 0.0 | 0.1 | 0.4 | 0.7 | 1.3 | 2.8 | 0.6 | 0.1 | 3.7 | 14.0 | 9.9 |
| Interest Expense | 0.4 | 56.3 | 43.0 | 39.5 | 40.4 | 60.2 | 66.3 | 36.7 | 36.8 | 57.7 | 65.8 | 49.7 |
| Pre-tax Income | (719.6) | (118.4) | 173.3 | (17.8) | (106.0) | (89.0) | (0.8) | (5.5) | (133.0) | 388.0 | 560.3 | 415.6 |
% effective tax rate | 4.2 (0.6%) | 0.7 (0.6%) | 0.1 0.1% | 0.4 (2.5%) | 0.0 (0.0%) | (0.1) 0.1% | 0.0 (0.1%) | 0.0 (0.0%) | 1.6 (1.2%) | 0.1 0.0% | 3.9 0.7% | (1.1) (0.3%) |
% margin | (723.8) (123.7%) | (119.1) (23.0%) | 173.2 34.8% | (18.2) (4.6%) | (106.1) (36.6%) | (88.9) (32.9%) | (0.8) (0.2%) | (5.5) (1.3%) | (134.7) (49.4%) | 387.9 44.9% | 556.4 51.9% | 416.7 43.8% |
| EPS | (24.82) | (4.08) | 5.94 | (0.62) | (3.64) | (3.05) | (0.03) | (0.19) | (3.51) | 7.86 | 11.35 | 8.46 |
| Diluted EPS | (24.82) | (4.08) | 5.94 | (0.62) | (3.64) | (3.05) | (0.03) | (0.19) | (3.51) | 7.78 | 11.25 | 8.39 |
% margin | (610.6) (104.3%) | 22.8 4.4% | 297.9 59.9% | 101.1 25.4% | 13.9 4.8% | 43.1 15.9% | 138.7 37.9% | 100.9 23.9% | (17.5) (6.4%) | 558.2 64.6% | 744.4 69.5% | 614.8 64.6% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is International Seaways, Inc.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is 11.5%, based on the financial report for Dec 31, 2024 (Q4’2024). The average annual ROIC - WACC for International Seaways, Inc. have been 9.0% over the past three years, and 7.2% over the past five years.
2) Is International Seaways, Inc.'s ROIC - WACC Good?
As of today, International Seaways, Inc.'s ROIC - WACC is 11.5%, which is higher than industry median of 3.5%. It indicates that International Seaways, Inc.'s ROIC - WACC is Good.