U.S. markets closed
  • S&P Futures

    4,149.25
    +3.00 (+0.07%)
     
  • Dow Futures

    34,214.00
    +31.00 (+0.09%)
     
  • Nasdaq Futures

    13,348.25
    +2.25 (+0.02%)
     
  • Russell 2000 Futures

    2,206.80
    +3.50 (+0.16%)
     
  • Crude Oil

    65.62
    +0.34 (+0.52%)
     
  • Gold

    1,836.30
    +0.20 (+0.01%)
     
  • Silver

    27.70
    +0.03 (+0.12%)
     
  • EUR/USD

    1.2151
    -0.0001 (-0.01%)
     
  • 10-Yr Bond

    1.6240
    +0.0220 (+1.37%)
     
  • Vix

    21.84
    +2.18 (+11.09%)
     
  • GBP/USD

    1.4133
    -0.0010 (-0.07%)
     
  • USD/JPY

    108.7600
    +0.1400 (+0.13%)
     
  • BTC-USD

    56,921.66
    +999.31 (+1.79%)
     
  • CMC Crypto 200

    1,531.78
    +1,289.10 (+531.20%)
     
  • FTSE 100

    6,947.99
    -175.69 (-2.47%)
     
  • Nikkei 225

    28,796.82
    +188.23 (+0.66%)
     

Is Teekay Tankers Ltd. (NYSE:TNK) Trading At A 47% Discount?

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

How far off is Teekay Tankers Ltd. (NYSE:TNK) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by estimating the company's future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for Teekay Tankers

Crunching the numbers

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$127.9m

US$166.0m

US$113.8m

US$89.4m

US$76.6m

US$69.3m

US$65.2m

US$62.8m

US$61.6m

US$61.2m

Growth Rate Estimate Source

Analyst x2

Analyst x1

Est @ -31.46%

Est @ -21.41%

Est @ -14.38%

Est @ -9.45%

Est @ -6%

Est @ -3.59%

Est @ -1.9%

Est @ -0.72%

Present Value ($, Millions) Discounted @ 13%

US$114

US$131

US$79.9

US$55.8

US$42.5

US$34.2

US$28.6

US$24.5

US$21.3

US$18.8

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$550m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 13%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$61m× (1 + 2.0%) ÷ (13%– 2.0%) = US$597m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$597m÷ ( 1 + 13%)10= US$184m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$734m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$11.5, the company appears quite undervalued at a 47% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

dcf
dcf

The assumptions

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Teekay Tankers as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 13%, which is based on a levered beta of 2.000. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. Can we work out why the company is trading at a discount to intrinsic value? For Teekay Tankers, we've put together three further factors you should look at:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 1 warning sign with Teekay Tankers , and understanding it should be part of your investment process.

  2. Future Earnings: How does TNK's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.

This article by Simply Wall St is general in nature. 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 (at) simplywallst.com.