ZYBERNO
Stock Report
Updated Aug 31, 2026

TEEKAY TANKERS LTD. (TNK)

NYSE

$88.70

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
49.0/100
WEAK BUSINESS
TEEKAY TANKERS LTD. (TNK) scores 49/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
Margin of Safety unavailable — insufficient data for the owner-earnings DCF.
Is the market underestimating or overestimating what this business is capable of going forward?
+10.7%
Market Underestimates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.04x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):GOOD (18.1%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

TEEKAY TANKERS LTD. (TNK) stock report — Zyberno Score 49/100 (WEAK BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, TEEKAY TANKERS LTD. (TNK) shows a Brina Gap of +10.7%, which strengthens the case: based on the company's ROIC (18.1%) and reinvestment rate (44.7%), the business can fundamentally grow at 8.1% — but the current enterprise value implies the market expects -2.6%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:88.70
Market Cap:$3.01B

Valuation Multiples (2)

P/B Ratio:1.47x
Peg Ratio:-999.00x

Enterprise Metrics (3)

Enterprise Value:$2.24B
Ev Ebitda Ratio:5.67x
Pfcf Ratio:26.00x

Price Action & Momentum (3)

Momentum Percentile:84 / 100
% of 52-Week High:93.9%
B. Profitability Assessment

Return Metrics (5)

Reinvestment Rate:44.7%
Fundamental Growth Rate (g):8.1%
Market-Implied Growth Rate:-2.6%

Margin Analysis (1)

Ebitda Margin:41.6%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:2.3%
C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

EPS Surprise vs Expected:11.5%
Latest Earnings Filed:2021-11-10

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):15.9%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):48.9%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):5.8%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:7.98x
Quick Ratio:7.76x
Cash Ratio:6.14x

Leverage Analysis (3)

Debt To Equity Ttm:0.04x
Debt-to-Equity Ratio:0.04x
Debt To Ebitda:0.17x

Coverage Ratios (2)

Interest Coverage Ratio:7.04x
Times Interest Earned:7.04

Capital Structure (4)

Working Capital:944,168,000.00
Cash And Cash Equivalents:830,569,000.00
Long Term Debt:$45.71M
Net Debt:-$763.75M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $951.80M
Linear Growth: 15.9%
📊 Click to view full TNK Revenue analysis & methodology →
Cost Of Revenue Ttm:$317.37M

Profitability Breakdown (2)

Gross profit TTM: $634.42M
Linear Growth: -16.8%
📊 Click to view full TNK Gross Profit analysis & methodology →
Operating income TTM: $309.10M
Linear Growth: 5.8%
📊 Click to view full TNK Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: $351.19M
Linear Growth: 48.9%
📊 Click to view full TNK Net Income analysis & methodology →
Income Before Tax:-$142.64M
Ebitda Ttm:395,729,000.00

Operating Expenses (5)

Operating Expenses:174,786,000.00
R And D Expense:0.00
Sga Expense:42,446,000.00
Income Tax Expense:-$15.20M
Interest Expense:43,927,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:36.6%
Ebitda Margin:41.6%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$2.24B
Current Assets:$1.08B
Ppe Net:1,000,483,000.00
Goodwill:2,400,000.00
Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:198,058,000.00
Current Liabilities:135,290,000.00
Long Term Debt:$45.71M
Short Term Debt:$21.11M

Equity & Capital (3)

Equity:$2.04B
Retained Earnings:$728.98M
Common Stock:1,314,640,000.00

Working Capital Items (3)

Accounts Receivable:82,781,000.00
Inventory:29,409,000.00
Accounts Payable:84,724,000.00

Special Items (2)

Contract Liabilities:0.00
Stock Based Compensation:0.00
C. Cash Flow Analysis

Operating Activities (2)

$305.89M$115.64M

Investment Activities (1)

Investing Cash Flow:$78.34M

Financing Activities (3)

Financing Cash Flow:-$68.54M
Dividends Paid Ttm:68,998,000.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:1,719,000.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$0.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:$10.36

Revenue & Cash Per Share (2)

Sales Per Share Ttm:28.08
Operating Cash Flow Per Share:$9.02

Book Value & Capital (2)

Book Value Per Share:$60.29
Cash Per Share:24.50

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.42x
Working Capital Turnover Ttm:1.01x

Receivables Management (2)

Receivables Turnover Ttm:11.50x
Days Sales Outstanding Ttm:31.75

Inventory Management (2)

Inventory Turnover Ttm:10.79x
Days Inventory Outstanding Ttm:33.82

Payables & Cash Cycle (2)

Days Payable Outstanding:97.44
Cash Conversion Cycle:-31.87
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:100.00
Quality Score:85.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:44.7%
Fundamental Growth Rate (g):8.1%
Market-Implied Growth Rate:-2.6%
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):15.9%
Net Income Growth Rate (Linear):48.9%
Operating Income Growth Rate (Linear):5.8%

Other Growth Rates (1)

Gross Profit Growth Rate (Linear):-16.8%
C. Company Profile & Context

Corporate Information (6)

Symbol:TNK
Company Name:TEEKAY TANKERS LTD.
Sector:Unknown
Industry:Water Transportation
Exchange:NYSE
Country:Bermuda

Market Classification (3)

Market Cap Category:N/A
Price Category:high
Volume Category:N/A

Share Structure (3)

Shares Outstanding:33.90M
Shares Outstanding Basic:33.90M
Shares Outstanding Diluted:33.90M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-31 01:50:42 UTC
Data Timestamp:2026-08-31T01:50:42.876275
Scroll to Top