Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Energy
/
Tsakos Energy Navigation
TEN
Tsakos Energy Navigation
Modern Dual-Fuel Vessels Will Capture Expanding Energy Demand
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
01 Jun 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$40.00
46.5% undervalued
intrinsic discount
20 Aug
US$21.40
Loading
1Y
-12.7%
7D
4.7%
Author's Valuation
US$40.0
46.5% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$40.0
46.5% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-152m
940m
2014
2017
2020
2023
2025
2026
2028
Revenue US$745.0m
Earnings US$313.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-6.26%
Oil and Gas revenue growth rate
7.81%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
15.75%
Calculation
US$313.20m
Earnings '28
x
5.96x
PE Ratio '28
=
US$1.87b
Market Cap '28
US$1.87b
Market Cap '28
/
30.13m
No. shares '28
=
US$61.98
Share Price '28
US$61.98
Share Price '28
Discounted to 2025 @ 15.89% p.a.
=
US$39.82
Fair Value '25