Tsakos Energy Navigation Limited (TEN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Tsakos Energy Navigation Limited (US:TEN), trading at 39.69. In 2025, Tsakos Energy Navigation Limited generated $798.69 Million in revenue and -$225.95 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Tsakos Energy Navigation Limited is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 39.69
- Recent Revenue (2025): $798.69 Million
- Free Cash Flow (2025): -$225.95 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.