![]() |
Scorpio Tankers Inc. (STNG) DCF Valuation
MC | Energy | Oil & Gas Midstream | NYSE
|

- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Scorpio Tankers Inc. (STNG) Bundle
Assess Scorpio Tankers Inc.'s (STNG) financial outlook like an expert! This (STNG) DCF Calculator comes with pre-filled financial data and offers you the flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your projections.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 704.3 | 915.9 | 540.8 | 1,562.9 | 1,341.2 | 1,402.9 | 1,467.4 | 1,534.9 | 1,605.5 | 1,679.3 |
Revenue Growth, % | 0 | 30.04 | -40.96 | 189 | -14.18 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 |
EBITDA | 343.2 | 490.9 | 146.3 | 1,002.4 | 916.1 | 734.6 | 768.4 | 803.8 | 840.7 | 879.4 |
EBITDA, % | 48.73 | 53.59 | 27.06 | 64.14 | 68.3 | 52.37 | 52.37 | 52.37 | 52.37 | 52.37 |
Depreciation | 207.0 | 245.8 | 240.3 | 206.8 | 202.5 | 361.9 | 378.5 | 396.0 | 414.2 | 433.2 |
Depreciation, % | 29.39 | 26.84 | 44.43 | 13.23 | 15.1 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 |
EBIT | 136.3 | 245.0 | -93.9 | 795.6 | 713.6 | 372.7 | 389.9 | 407.8 | 426.6 | 446.2 |
EBIT, % | 19.35 | 26.75 | -17.37 | 50.91 | 53.21 | 26.57 | 26.57 | 26.57 | 26.57 | 26.57 |
Total Cash | 202.3 | 187.5 | 230.4 | 376.9 | 355.6 | 399.6 | 418.0 | 437.2 | 457.3 | 478.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 78.2 | 33.0 | 38.1 | 276.7 | 203.5 | 153.3 | 160.3 | 167.7 | 175.4 | 183.5 |
Account Receivables, % | 11.1 | 3.6 | 7.04 | 17.7 | 15.17 | 10.92 | 10.92 | 10.92 | 10.92 | 10.92 |
Inventories | 8.6 | 9.3 | 8.8 | 15.6 | 7.8 | 15.3 | 16.0 | 16.7 | 17.5 | 18.3 |
Inventories, % | 1.23 | 1.01 | 1.62 | 0.99944 | 0.58275 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
Accounts Payable | 23.1 | 12.9 | 35.1 | 28.7 | 10.0 | 38.6 | 40.4 | 42.2 | 44.2 | 46.2 |
Accounts Payable, % | 3.28 | 1.4 | 6.49 | 1.84 | 0.74589 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 |
Capital Expenditure | -207.0 | -174.5 | -47.1 | -34.5 | -23.1 | -171.4 | -179.2 | -187.5 | -196.1 | -205.1 |
Capital Expenditure, % | -29.39 | -19.05 | -8.71 | -2.21 | -1.72 | -12.21 | -12.21 | -12.21 | -12.21 | -12.21 |
Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITAT | 658.5 | -162.3 | -152.5 | 795.6 | 713.6 | 298.2 | 311.9 | 326.2 | 341.2 | 356.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 594.8 | -56.7 | 58.3 | 716.1 | 955.3 | 560.1 | 505.2 | 528.5 | 552.8 | 578.2 |
WACC, % | 7.35 | 3.18 | 7.35 | 7.35 | 7.35 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 |
PV UFCF | ||||||||||
SUM PV UFCF | 2,259.6 | |||||||||
Long Term Growth Rate, % | 0.50 | |||||||||
Free cash flow (T + 1) | 581 | |||||||||
Terminal Value | 9,659 | |||||||||
Present Terminal Value | 7,045 | |||||||||
Enterprise Value | 9,305 | |||||||||
Net Debt | 1,233 | |||||||||
Equity Value | 8,072 | |||||||||
Diluted Shares Outstanding, MM | 55 | |||||||||
Equity Value Per Share | 148.03 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real STNG financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Scorpio Tankers' valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive STNG Data: Loaded with Scorpio Tankers' historical financial performance and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures as needed.
- Dynamic Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Generate various forecasting scenarios to evaluate different valuation possibilities.
- User-Friendly Interface: Designed to be intuitive and accessible for both professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template with Scorpio Tankers Inc.'s (STNG) data included.
- Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Scorpio Tankers Inc.'s (STNG) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Scorpio Tankers Inc. (STNG)?
- Accurate Data: Up-to-date Scorpio Tankers financials guarantee trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the maritime industry.
- User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Scorpio Tankers Inc. (STNG) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Scorpio Tankers Inc. (STNG).
- Consultants: Deliver professional valuation insights on Scorpio Tankers Inc. (STNG) to clients quickly and accurately.
- Business Owners: Understand how companies like Scorpio Tankers Inc. (STNG) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Scorpio Tankers Inc. (STNG).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Scorpio Tankers Inc. (STNG) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Scorpio Tankers Inc. (STNG).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.