Tsakos Energy Navigation Limited (TEN) Analyst Estimates Quarterly - Discounting Cash Flows
TEN
Tsakos Energy Navigation Limited
TEN (NYSE)
Period Ending: 2029
12-30
2029
09-30
2029
06-30
2029
03-30
2028
12-30
2028
09-30
2028
06-30
2028
03-30
2027
12-30
2027
09-30
2027
06-30
2027
03-30
2026
12-30
2026
09-30
2026
06-30
2026
03-30
2025
12-30
2025
09-30
2025
06-30
2025
03-30
2024
12-30
2024
09-30
2024
06-30
2024
03-30
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
12-29
2012
09-29
2012
06-29
2012
03-29
2011
12-29
2011
09-29
2011
06-29
2011
03-29
2010
12-29
2010
09-29
2010
06-29
2010
03-29
2009
12-29
2009
09-29
2009
06-29
2009
03-29
2008
12-29
2008
09-29
2008
06-29
2008
03-29
2007
12-29
2007
09-29
2007
06-29
2007
03-29
2006
12-29
2006
09-29
2006
06-29
2006
03-29
2005
12-29
2005
09-29
2005
06-29
2005
03-29
2004
12-29
2004
09-29
2004
06-29
2004
03-29
2003
12-29
2003
09-29
2003
06-29
2003
03-29
2002
12-29
2002
09-29
2002
06-29
2002
03-29
2001
12-29
2001
09-29
2001
06-29
2001
03-29
2000
12-29
2000
09-29
2000
06-29
2000
03-29
1999
12-29
Number of Analysts
1234
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 5 5 5 4 4 4 4 10 14 19 19 14 8 14 11 14 9 12 11 19 7 19 8 10 9 13 9 8 8 8 7 15 19 20 15 17 11 8 8 11 15 16 8 13 15 16 14 11 15 9 8 13 14 18 9 8 18 13 20 7 16 10 11 15 9 14 15 15 20 17 15 15 9 11 10 17 9 17 15 18 13 8 20
Estimated Revenue
Low
1234
162.8 160.9 156.1 153.5 154.6 164 170.1 169 186.2 155.5 174.1 209.2 225 186.9 162.7 117.7 99.63 84.34 94.47 96.48 101.3 108.2 174.4 167.6 156.8 107.9 104.1 119 1,662 2,069 2,209 1,660 1,732 1,756 1,714 1,485 1,633 1,601 1,621 1,314 1,554 1,630 1,692 1,482 1,438 1,558 1,583 1,405 1,491 1,639 1,374 1,424 1,255 1,307 1,692 1,535 1,397 1,417 1,073 1,506 1,107 852.7 868.6 1,058 931.1 2,051 1,560 1,194 27,545 1,339 1,186 1,252 1,277 1,177 988.2 1,466 854.9 950.1 1,195 907.9 843.1 892.3 685.4 853.6 498 686.9 275.5 746.4 2,925 741 2,947 477.7 508.5 713.8 258.9 815.5 1,852 170.8 1,178 724.5 1,354 681.8 234.1 13,928
Average
1234
162.8 160.9 156.1 153.5 154.6 164 170.1 169 186.2 155.5 174.1 209.2 225 186.9 162.7 117.7 99.63 84.34 94.47 96.48 101.3 108.2 174.4 167.6 156.8 107.9 104.1 119 2,078 2,586 2,761 2,075 2,165 2,195 2,142 1,856 2,041 2,001 2,026 1,643 1,942 2,038 2,115 1,853 1,798 1,947 1,979 1,756 1,864 2,048 1,718 1,780 1,569 1,634 2,115 1,919 1,747 1,771 1,341 1,882 1,384 1,066 1,086 1,322 1,164 2,564 1,950 1,492 34,431 1,674 1,482 1,565 1,596 1,472 1,235 1,833 1,069 1,188 1,494 1,135 1,054 1,115 856.8 1,067 622.5 858.6 344.3 933 3,656 926.3 3,684 597.2 635.6 892.2 323.6 1,019 2,315 213.5 1,473 905.6 1,692 852.3 292.7 17,410
High
1234
162.8 160.9 156.1 153.5 154.6 164 170.1 169 186.2 155.5 174.1 209.2 225 186.9 162.7 117.7 99.63 84.34 94.47 96.48 101.3 108.2 174.4 167.6 156.8 107.9 104.1 119 2,494 3,103 3,313 2,490 2,598 2,634 2,571 2,228 2,449 2,401 2,432 1,971 2,330 2,446 2,538 2,223 2,158 2,337 2,375 2,107 2,237 2,458 2,062 2,135 1,883 1,960 2,538 2,302 2,096 2,126 1,609 2,259 1,661 1,279 1,303 1,586 1,397 3,077 2,340 1,791 41,317 2,009 1,778 1,878 1,915 1,766 1,482 2,199 1,282 1,425 1,793 1,362 1,265 1,338 1,028 1,280 747 1,030 413.2 1,120 4,387 1,112 4,421 716.6 762.7 1,071 388.3 1,223 2,778 256.2 1,767 1,087 2,031 1,023 351.2 20,892
Estimated EBITDA
Low
1234
68.95 68.13 66.12 65 65.44 69.44 72.04 71.56 78.83 65.86 73.72 88.58 95.27 79.12 68.91 49.84 42.18 35.71 40 40.85 42.9 45.83 -376.8 -1,228 -77.44 45.68 44.07 50.39 110 127.3 138 118.7 133.7 48.36 122 71.93 146.4 151.7 123.4 101.2 118.7 147.4 130.2 90.93 122 134.5 117.5 108.6 85.59 142.7 97.08 108 106.1 118.1 121.9 112.2 101.6 119.6 77 100.4 82.19 73.32 68.7 82.4 63.47 76.8 40.07 -168.6 71.84 78.68 50.02 35.2 59.86 77.27 37.44 56.99 41.14 66.86 53.86 40.11 46.92 71.84 34.2 -13.2 17.6 47.29 33.6 28.8 52.92 50.19 61.56 -819.2 1.57 52.5 10.56 2.15 40.32 72.31 -6.11 -69.12 42.88 40.8 31.2 -5,365
Average
1234
68.95 68.13 66.12 65 65.44 69.44 72.04 71.56 78.83 65.86 73.72 88.58 95.27 79.12 68.91 49.84 42.18 35.71 40 40.85 42.9 45.83 -314 -1,024 -64.54 45.68 44.07 50.39 137.4 159.2 172.5 148.3 167.1 60.44 152.5 89.91 183 189.6 154.2 126.5 148.4 184.3 162.8 113.7 152.5 168.1 146.9 135.8 107 178.3 121.4 135 132.6 147.6 152.3 140.2 127 149.5 96.25 125.5 102.7 91.65 85.88 103 79.34 96 50.09 -140.5 89.8 98.35 62.53 44 74.83 96.58 46.8 71.24 51.43 83.58 67.32 50.13 58.65 89.79 42.75 -11 22 59.11 42 36 66.15 62.73 76.95 -682.6 1.96 65.62 13.2 2.69 50.4 90.38 -5.09 -57.6 53.6 51 39 -4,471
High
1234
68.95 68.13 66.12 65 65.44 69.44 72.04 71.56 78.83 65.86 73.72 88.58 95.27 79.12 68.91 49.84 42.18 35.71 40 40.85 42.9 45.83 -251.2 -818.9 -51.63 45.68 44.07 50.39 164.9 191 207.1 178 200.6 72.53 183 107.9 219.5 227.5 185 151.8 178.1 221.2 195.3 136.4 183 201.8 176.3 162.9 128.4 214 145.6 162 159.1 177.2 182.8 168.2 152.5 179.4 115.5 150.6 123.3 110 103.1 123.6 95.21 115.2 60.1 -112.4 107.8 118 75.03 52.8 89.79 115.9 56.16 85.49 61.71 100.3 80.78 60.16 70.38 107.8 51.3 -8.8 26.4 70.93 50.4 43.2 79.38 75.28 92.34 -546.1 2.35 78.75 15.84 3.23 60.48 108.5 -4.07 -46.08 64.32 61.2 46.8 -3,577
Estimated EBIT
Low
1234
38.91 38.44 37.31 36.68 36.93 39.19 40.65 40.38 44.48 82.22 120.5 49.99 140.5 74.74 109.5 28.12 23.8 20.15 22.57 76.89 24.21 25.86 -450.1 40.04 10.54 25.78 24.87 44.97 77.66 98.78 104.8 100.4 102.6 20.4 95.24 51.09 118.3 128.1 95.35 81.19 89.6 119.2 101 62.38 97.07 106.7 86.65 78.94 56.05 112.6 67.82 68.2 78.35 91.05 87.67 75.34 76.42 86.69 54.45 57.64 48.18 49.92 38.45 46.4 28.78 29.36 -17.87 -40 38.03 60.83 28.8 33.6 49.2 71.7 34.67 42.44 34.29 57.53 46.46 33.28 34.62 63.52 27 13.6 15.84 43.35 26.4 32 47.88 50.19 51.84 76.26 22.47 45 12.32 194.9 45.06 40.8 7.12 -60.16 52.53 47.96 36.8 -1,918
Average
1234
38.91 38.44 37.31 36.68 36.93 39.19 40.65 40.38 44.48 102.8 150.6 49.99 175.6 93.43 136.9 28.12 23.8 20.15 22.57 96.12 24.21 25.86 -375.1 40.04 13.17 25.78 24.87 56.22 97.07 123.5 131 125.4 128.2 25.5 119 63.86 147.9 160.1 119.2 101.5 112 149 126.3 77.97 121.3 133.3 108.3 98.67 70.06 140.7 84.77 85.25 97.93 113.8 109.6 94.18 95.53 108.4 68.06 72.05 60.23 62.4 48.06 58 35.98 36.71 -14.89 -33.33 47.54 76.04 36 42 61.5 89.62 43.33 53.05 42.86 71.92 58.08 41.6 43.27 79.4 33.75 17 19.8 54.19 33 40 59.85 62.73 64.8 95.33 28.09 56.25 15.4 243.6 56.33 51 8.9 -50.13 65.66 59.95 46 -1,598
High
1234
38.91 38.44 37.31 36.68 36.93 39.19 40.65 40.38 44.48 123.3 180.7 49.99 210.7 112.1 164.3 28.12 23.8 20.15 22.57 115.3 24.21 25.86 -300.1 40.04 15.8 25.78 24.87 67.46 116.5 148.2 157.2 150.5 153.8 30.6 142.9 76.63 177.5 192.1 143 121.8 134.4 178.8 151.5 93.56 145.6 160 130 118.4 84.08 168.8 101.7 102.3 117.5 136.6 131.5 113 114.6 130 81.67 86.46 72.27 74.88 57.67 69.6 43.18 44.05 -11.91 -26.67 57.05 91.25 43.2 50.4 73.8 107.5 52 63.66 51.43 86.3 69.7 49.92 51.92 95.28 40.5 20.4 23.76 65.02 39.6 48 71.82 75.28 77.76 114.4 33.71 67.5 18.48 292.3 67.6 61.2 10.68 -40.11 78.79 71.94 55.2 -1,279
Estimated Net Income
Low
1234
22.96 19.26 18.05 14.3 10.75 19.68 37.09 -107.5 -122.9 12.58 -14.69 -97.7 -111.7 11.44 -13.36 -88.82 -101.6 10.4 -12.14 26.59 106.8 -748.5 -583.5 -1,500 -494.7 40.25 14.76 -183.6 37.11 40.82 49.42 46.11 63.06 -3.4 46.88 26.89 140.1 61.54 43.14 42.47 39.82 59.58 40.9 15.78 52.58 55.03 34.66 36.43 9.09 49.94 38.55 26.79 86.67 57.4 26.3 25.68 23.64 37.37 25.85 -25.1 7.09 20.8 4.41 13.6 -8.86 -55.91 -79.6 -425.7 -287.4 10.54 4.55 -86.4 17.22 28.54 2.08 16.98 4.57 18.66 7.39 6.83 7.69 24.95 4.2 -25.2 2.11 16.89 -2.4 -2.4 5.04 17.71 1.62 -771.2 2.61 14.25 -1.32 -159.8 -3.56 9.12 -47.32 -80.64 5.36 10.74 0.8 -6,817
Average
1234
22.96 19.26 18.05 14.3 10.75 19.68 37.09 -89.56 -102.4 15.73 -12.24 -81.42 -93.12 14.3 -11.13 -74.01 -84.66 13 -10.12 33.23 133.6 -623.8 -486.2 -1,250 -412.2 50.31 18.45 -153 46.39 51.02 61.78 57.63 78.82 -2.83 58.59 33.61 175.2 76.92 53.92 53.09 49.78 74.48 51.13 19.73 65.72 68.79 43.33 45.54 11.36 62.42 48.18 33.49 108.3 71.75 32.88 32.11 29.55 46.71 32.31 -20.92 8.86 26 5.52 17 -7.38 -46.59 -66.33 -354.8 -239.5 13.18 5.68 -72 21.52 35.68 2.6 21.22 5.71 23.32 9.24 8.53 9.62 31.19 5.25 -21 2.64 21.11 -2 -2 6.3 22.14 2.02 -642.7 3.27 17.81 -1.1 -133.1 -2.96 11.4 -39.43 -67.2 6.7 13.42 1 -5,681
High
1234
22.96 19.26 18.05 14.3 10.75 19.68 37.09 -71.65 -81.95 18.88 -9.79 -65.13 -74.5 17.16 -8.9 -59.21 -67.72 15.6 -8.09 39.88 160.3 -499 -389 -1,000 -329.8 60.38 22.14 -122.4 55.67 61.22 74.13 69.16 94.59 -2.27 70.31 40.33 210.2 92.3 64.7 63.71 59.73 89.38 61.36 23.67 78.87 82.54 51.99 54.65 13.63 74.91 57.82 40.19 130 86.1 39.45 38.53 35.45 56.05 38.77 -16.74 10.63 31.2 6.62 20.4 -5.9 -37.27 -53.06 -283.8 -191.6 15.82 6.82 -57.6 25.83 42.81 3.12 25.47 6.86 27.99 11.09 10.24 11.54 37.43 6.3 -16.8 3.17 25.33 -1.6 -1.6 7.56 26.57 2.43 -514.1 3.92 21.38 -0.88 -106.5 -2.37 13.68 -31.55 -53.76 8.04 16.11 1.2 -4,545
Estimated SGA Expenses
Low
1234
7.39 7.31 7.09 6.97 7.02 7.45 7.72 7.67 8.45 7.06 7.91 9.5 10.22 8.48 7.39 5.34 4.52 3.83 4.29 4.38 4.6 4.91 7.92 7.61 7.12 4.9 4.73 5.4 141.6 175.5 180.6 120.7 141.3 232.7 148.8 169.4 126.1 133.1 152.1 113 127.1 131.4 146.1 145 107.9 129.8 137.9 114.7 123.5 123.7 120.6 132.3 99.15 104.9 146.4 129.3 119.8 128.5 88 151.5 116.2 78.52 97.7 117.6 107 161.5 140.8 144.8 201.4 129 121.3 123.2 125.5 107.2 99.15 163.7 96.76 119.7 153.1 120.3 107.7 103.6 86.4 128.8 46.82 81.07 123.2 104.8 165.1 101.9 205.7 260.8 65.32 99.75 57.64 132.3 154.2 7.75 140.4 151.9 138.3 110.2 119.2 4,355
Average
1234
7.39 7.31 7.09 6.97 7.02 7.45 7.72 7.67 8.45 7.06 7.91 9.5 10.22 8.48 7.39 5.34 4.52 3.83 4.29 4.38 4.6 4.91 7.92 7.61 7.12 4.9 4.73 5.4 177 219.4 225.8 150.9 176.6 290.9 186 211.8 157.7 166.4 190.1 141.3 158.9 164.2 182.6 181.3 134.8 162.2 172.4 143.4 154.3 154.6 150.8 165.4 123.9 131.1 183 161.6 149.7 160.7 110 189.4 145.3 98.15 122.1 147 133.8 201.9 176 181 251.8 161.2 151.6 154 156.8 134 123.9 204.6 121 149.7 191.4 150.4 134.6 129.5 108 161 58.52 101.3 154 131 206.3 127.3 257.2 325.9 81.65 124.7 72.05 165.4 192.7 9.69 175.5 189.9 172.9 137.8 149 5,443
High
1234
7.39 7.31 7.09 6.97 7.02 7.45 7.72 7.67 8.45 7.06 7.91 9.5 10.22 8.48 7.39 5.34 4.52 3.83 4.29 4.38 4.6 4.91 7.92 7.61 7.12 4.9 4.73 5.4 212.4 263.3 271 181 212 349.1 223.2 254.1 189.2 199.6 228.2 169.6 190.7 197.1 219.1 217.6 161.8 194.6 206.8 172 185.2 185.5 181 198.5 148.7 157.4 219.6 193.9 179.6 192.8 132 227.3 174.3 117.8 146.5 176.4 160.5 242.3 211.2 217.1 302.2 193.4 181.9 184.8 188.2 160.8 148.7 245.6 145.1 179.6 229.7 180.5 161.5 155.4 129.6 193.2 70.22 121.6 184.8 157.2 247.6 152.8 308.6 391.1 97.98 149.6 86.46 198.5 231.2 11.63 210.6 227.8 207.4 165.3 178.8 6,532
Estimated EPS
Low
1234
0.77 0.646 0.605 0.48 0.361 0.66 1.24 1.47 1.72 0.831 1.6 2.79 3.1 2.19 1.53 -0.21 -0.613 -1.35 -0.92 -0.831 -0.884 -0.32 2.52 2.27 1.91 -0.625 -0.55 0.013 1.02 1.6 1.44 1.11 1.21 1.36 1.06 0.97 1.16 1.15 0.84 0.71 0.9 1.02 0.77 0.74 0.73 0.86 0.65 0.56 0.71 0.86 0.46 0.54 0.52 0.64 0.64 0.49 0.52 0.57 0.26 0.34 0.25 0.23 0.09 0.1 0.03 -0.86 -2 -0.9 0.32 0.58 0.14 0.27 0.33 0.54 0.1 0.23 0.16 0.55 0.26 0.26 0.2 0.55 0.1 0.14 0.04 0.3 0.04 0.02 0.1 0.21 -0.1 0.3 0.05 0.24 -0.01 -0.47 -0.3 -0.41 -1.14 -0.77 0.48 0.27 0.01 -0.26
Average
1234
0.77 0.646 0.605 0.48 0.361 0.66 1.24 1.47 1.72 0.831 1.6 2.79 3.1 2.19 1.53 -0.21 -0.613 -1.35 -0.92 -0.831 -0.884 -0.32 2.52 2.27 1.91 -0.625 -0.55 0.013 1.28 2 1.8 1.39 1.51 1.7 1.33 1.21 1.45 1.44 1.05 0.89 1.12 1.27 0.96 0.93 0.91 1.07 0.81 0.7 0.89 1.08 0.58 0.68 0.65 0.8 0.8 0.61 0.65 0.71 0.33 0.43 0.31 0.29 0.12 0.13 0.04 -0.72 -1.66 -0.75 0.4 0.73 0.18 0.34 0.41 0.67 0.13 0.29 0.2 0.69 0.33 0.32 0.25 0.69 0.12 0.17 0.04 0.38 0.05 0.02 0.13 0.26 -0.08 0.37 0.07 0.3 -0.01 -0.39 -0.25 -0.34 -0.95 -0.64 0.6 0.34 0.01 -0.22
High
1234
0.77 0.646 0.605 0.48 0.361 0.66 1.24 1.47 1.72 0.831 1.6 2.79 3.1 2.19 1.53 -0.21 -0.613 -1.35 -0.92 -0.831 -0.884 -0.32 2.52 2.27 1.91 -0.625 -0.55 0.013 1.54 2.4 2.16 1.67 1.81 2.04 1.6 1.45 1.74 1.73 1.26 1.07 1.34 1.52 1.15 1.12 1.09 1.28 0.97 0.84 1.07 1.3 0.7 0.82 0.78 0.96 0.96 0.73 0.78 0.85 0.4 0.52 0.37 0.34 0.14 0.16 0.04 -0.58 -1.33 -0.6 0.49 0.88 0.22 0.41 0.49 0.8 0.16 0.35 0.24 0.83 0.4 0.38 0.3 0.83 0.14 0.2 0.05 0.46 0.06 0.02 0.15 0.31 -0.06 0.44 0.08 0.36 -0.01 -0.31 -0.2 -0.27 -0.76 -0.51 0.72 0.41 0.01 -0.17
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program