logo
TEN logo
TEN
Tsakos Energy Navigation

DP2 Tankers And LNG Aframaxes Will Secure Future Success

AN
Consensus Narrative from 3 Analysts
Published
18 Sep 24
Updated
02 Apr 25
Share
AnalystConsensusTarget's Fair Value
US$29.67
45.5% undervalued intrinsic discount
02 Apr
US$16.18
Loading
1Y
-39.2%
7D
-4.3%

Author's Valuation

US$29.7

45.5% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Key Takeaways

  • Strategic fleet expansion and long-term contracts with major oil companies improve revenue stability and reduce market volatility impacts.
  • Divestment from older vessels and investment in energy-efficient technology enhance operational efficiency, boosting profitability.
  • Heavy dependence on the Brazilian market and financial pressures from high costs and competition could challenge revenue and margin sustainability.

Catalysts

About Tsakos Energy Navigation
    Provides seaborne crude oil and petroleum product transportation services worldwide.
What are the underlying business or industry changes driving this perspective?
  • The transformational transaction to build 9 state-of-the-art DP2 shuttle tankers with secured 15-year employment is expected to significantly boost TEN’s profitability and revenue stability over the long term.
  • The company’s ongoing fleet expansion to 82 vessels and the associated $4 billion of contracted fixed revenues are projected to enhance future revenue growth.
  • TEN’s strategic divestment from aging fleets and investment in newer, more energy-efficient vessels, including dual-fuel LNG powered Aframaxes, are likely forecasters of improved net margins due to higher efficiency and reduced operational costs.
  • The focus on securing employment agreements with major oil companies like ExxonMobil, Equinor, and Petrobras ensures a steady revenue stream and minimizes market volatility impact.
  • TEN's strong liquidity position and disciplined capital management, not requiring new equity issues to fund fleet expansion, could lead to improved earnings stability, enhancing long-term shareholder value and potentially leading to an increase in earnings per share.

Tsakos Energy Navigation Earnings and Revenue Growth

Tsakos Energy Navigation Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Tsakos Energy Navigation's revenue will decrease by 5.9% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 18.4% today to 33.8% in 3 years time.
  • Analysts expect earnings to reach $226.0 million (and earnings per share of $7.42) by about April 2028, up from $148.3 million today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 6.3x on those 2028 earnings, up from 3.4x today. This future PE is lower than the current PE for the US Oil and Gas industry at 12.8x.
  • Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 18.09%, as per the Simply Wall St company report.

Tsakos Energy Navigation Future Earnings Per Share Growth

Tsakos Energy Navigation Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The company's involvement in building 9 shuttle tankers represents a significant investment and reliance on the Brazilian market and contracts with Transpetro, which could pose revenue risks if market dynamics change or contract terms are not met.
  • There are substantial dry docking and repositioning costs involved in their fleet operations, which could affect operational margins and overall earnings if not managed efficiently.
  • Raising equity at the bottom of the tanker market could impact the company's financial flexibility and net margins if market conditions do not improve as anticipated.
  • The company faces competition from other shuttle tanker providers in different markets, which might affect their pricing power and consequently impact revenues and net margins.
  • The ongoing high global interest rates impact finance costs, which could further strain net margins depending on the company's ability to hedge interest rate risks on new financing deals.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $29.667 for Tsakos Energy Navigation based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $40.0, and the most bearish reporting a price target of just $20.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $669.2 million, earnings will come to $226.0 million, and it would be trading on a PE ratio of 6.3x, assuming you use a discount rate of 18.1%.
  • Given the current share price of $17.1, the analyst price target of $29.67 is 42.4% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives