Nordic American Tankers Limited (NAT) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Nordic American Tankers Limited (US:NAT), trading at 6.66. In 2025, Nordic American Tankers Limited generated $292.42 Million in revenue and -$116.61 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Nordic American Tankers Limited is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 6.66
- Recent Revenue (2025): $292.42 Million
- Free Cash Flow (2025): -$116.61 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.