TEEKAY TANKERS LTD.

TNK

Teekay Tankers Ltd., together with its subsidiaries, provides marine transportation services to oil industries in Bermuda and internationally. The company operates in two segments: Tankers and Marine Servies. It offers voyage and time charter services; offshore ship-to-ship transfer of commodities primarily crude oil and refined oil products; and tanker commercial and technical management services. In addition, the company is involved in the vessels management, procurement, and equipment rental businesses.

About the company

Country: BermudaPrice: $89.43Market Cap: $3.1B

Investment snapshot

53%positive consensus

Scored 1d ago

Positive

BUY / PASS

Neutral / negative

5 / 3

NEUTRAL / FAIL

Median fair value

$73.11

-18.2% vs price

Models with upside

4 / 17

Positive margin of safety

Strongest signal

5 of 8 pass — Piotroski, Munger and Akre object

Key risk

11 of 12 flag TNK's debt & leverage — Graham, Buffett, Lynch +8 more

Framework analysis

Verdict	Meaning
BUY	Positive purchase signal: the framework's buy requirements are met.
PASS	The company clears the framework's checklist or screen, but the framework does not produce a buy signal. For valuation frameworks this often means margin of safety is missing, insufficient, or unavailable; some screen-only frameworks have no intrinsic-value BUY state.
NEUTRAL	Neither a positive nor negative conclusion. It does not mean to hold an existing position.
FAIL	The company does not clear the framework's requirements.
Ranked	Ranked strategies do not use PASS: selected cohort is BUY, outside the cohort is FAIL, and unranked is NEUTRAL.

Current investor scores use trailing 12-month flows and the latest balance sheet where supported. Multi-year and EPS tests retain annual history; each framework shows its financial basis below. Intrinsic values use annual financials.

Metric	Graham Defensive Value	Buffett Quality Compounder	Lynch GARP	Greenblatt Magic Formula	Piotroski F-Score	Dreman Contrarian Value	Munger Quality Focus	Pabrai Dhandho Framework	Akre Three-Legged Stool	Marks Risk-Aware Value	Ackman Activist Value	Templeton Global Bargain Hunter	Sleep Scale Economies Shared	Asness Systematic Factors	Neff Low-P/E Total Return	Schloss Asset-Value Discipline	O'Shaughnessy Systematic Factor Composite
Verdict	PASS	PASS	FAIL	BUY · Rank #354 (Top 11.4%)	PASS	PASS	PASS	NEUTRAL	FAIL	NEUTRAL	PASS	FAIL	PASS	NEUTRAL	PASS	NEUTRAL	NEUTRAL
Score
Analysis	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…
Intrinsic Value (annual)					N/A					N/A			N/A	N/A	N/A	N/A	N/A
Margin of Safety	+22.6%	-6.3%	+64.6%	+4.5%	N/A	+51.4%	-223.4%	-44.0%	-57.8%	N/A	-225.3%	-145.7%	N/A	N/A	N/A	N/A	N/A
Financial Basis	Annual history · FY 2025 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 · Market data at 2026-11-01 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 · Market data at 2026-11-01 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-13 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-03-13 Score computed: 2026-11-14

Where It Passes

Verdicts75% pass✓ 9✗ 3▾
Split decision: 8 PASS · 5 NEUTRAL · 3 FAIL
Overall verdict
✓GrahamPASS (4/9)✓BuffettPASS (4/9)✗LynchFAIL (4/7)✓GreenblattRank #354✓PiotroskiPASS (F-Score 4)✓DremanPASS (5/11)✓MungerPASS (2/4)•PabraiNEUTRAL (2/3)✗AkreFAIL (1/6)•MarksNEUTRAL (4/5)✓AckmanPASS (4/9)✗TempletonFAIL (3/8)✓SleepPASS (3/6)•AsnessNEUTRAL (Not ranked)✓NeffPASS (5/6)•SchlossNEUTRAL (4/7)•OshaughnessyNEUTRAL (Not ranked)
Efficiency63% pass✓ 7✗ 4▾
5 of 8 pass — Piotroski, Munger and Akre object
Current Ratio7.98
✓Graham>= 2.0
ROIC (3-5 yr avg)11.9%
✓Buffett> 10%
ROIC - WACC+1.9%
✓BuffettPositive (WACC = 10%)
EBIT / (NWC + Net Fixed Assets)27.7%
✓Greenblatt> 25%
Current Ratio Change YoY5.66 -> 7.98
✓PiotroskiIncreased YoY
Revenue / Total Assets Change YoY0.62x -> 0.42x
✗PiotroskiImproved YoY
Current Assets / Current Liabilities7.98
✓Dreman> 1.5
Return on Invested Capital
✗Munger> 15%
ROIC (high and growing)FY2023: ROIC=25.6%; FY2024: ROIC=17.1%; FY2025: ROIC=unavailable
✗AkreLatest 3 consecutive FYs: ROIC > 15% in each
Reinvestment Rate x ROIC
✗AkreReinvestment Rate * ROIC > 10%
ROIC (5-year)2/3 years above 12% (latest 17.1%)
✓SleepROIC > 12% in a majority of years
Profitability56% pass✓ 21✗ 14▾
9 of 16 pass — Graham, Buffett, Piotroski +4 more object
Positive EPS (10 years)11/18 years positive
✗GrahamPositive EPS every year for 10 years
EPS Growth (3-yr avg, 10-yr window)
✗Graham>= 33% growth
Net Income Positive (10+ years)10/18 years positive
✗BuffettPositive every year for 10+ years
ROE (up to 5-year arithmetic mean)13.3%
✗Buffett> 15% arithmetic mean (app rule)
Operating Margin (10-yr trend)32.5% (latest)
✓BuffettStable or rising over 10 years
Free Cash Flow Proxy$247.6M
✓BuffettPositive and growing
Earnings Variance (10-yr CoV)
✗BuffettCoV < 0.3
Retained Earnings Effectiveness
✗Buffett$1 retained -> > $1 market value created
Basic earnings-growth PEG (dividends excluded)0.28
✓Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR31.5%
✓Lynch15-30% (Fast Grower); > 0% to pass
ROE17.2%
✓Lynch> 15%
EBIT / Enterprise Value13.6%
✓Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=13.6%, ROC=27.7%
✓GreenblattBoth EY > 10% and ROC > 25%
Net Income / Total Assets15.67%
✓PiotroskiROA > 0
ROA Change YoY20.45% -> 15.67% (delta: -4.78%)
✗PiotroskiCurrent ROA > Prior ROA
(CFO / Total Assets) vs ROACFO/Assets=13.65%, ROA=15.67%
✗PiotroskiCFO/Assets > ROA
Gross Margin Change YoY67.0% -> 66.7%
✗PiotroskiImproved YoY
Pre-Tax Income / Revenue36.5%
✓Dreman>= 8%
Net Income / Shareholders' Equity17.2%
✓Dreman> 12%
Margin of SafetyP/E=8.9x, P/B=1.5x
✓PabraiP/B < 1.5 or P/E < 15
Return on Equity24.6% (3-yr avg)
✓AkreROE > 20% (3-year avg)
Discount to Intrinsic Value51.1% (IV=$182.95 vs Price=$89.43)
✓Marks>= 20% below intrinsic value
Positive Net Income Frequency10/17 years positive
✓MarksPositive net income in >= 7 of last 10 years
Operating Income / Revenue32.5%
✓Ackman>= 15%
Net Income / Shareholders Equity17.2%
✓Ackman>= 15%
5-Year EPS CAGR31.5% CAGR over 5 years
✓Templeton> 0% (5-year EPS CAGR)
Operating Margin Trend37.1% (2023) -> 32.5% (2025)
✗TempletonNon-negative operating-margin trend over 3 years
Revenue growth vs. gross and operating margin trendgross margin 67.8% -> 66.7%, operating margin 37.1% -> 32.5%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
Net income / market capitalization+11.32%; #540/6340 (top 8.5%)
✓AsnessTop 30% of eligible cross-section✓OshaughnessyTop 10% of eligible cross-section
Gross profit / total assets+28.30%; #1531/3702 (top 41.4%)
✗AsnessTop 30% of eligible cross-section
Net income / positive book equity+17.18%; #975/5226 (top 18.7%)
✓AsnessTop 30% of eligible cross-section
Negative 5-year standard deviation of ROA-0.1437; #3900/5884 (top 66.3%)
✗AsnessTop 30% of eligible cross-section
3-5 Year Diluted EPS CAGR31.5% over 5 years
✗Neff7%-20% annualized
Positive Diluted-EPS Years7/10 years positive
✓Schloss>= 70% positive over 5-10 observed years (app rule)

Where It Falls Short

Debt & Leverage8% pass✓ 3✗ 12▾
11 of 12 flag TNK's debt & leverage — Graham, Buffett, Lynch +8 more
LT Debt vs Net Current Assets
✗GrahamLT Debt <= Net Current Assets
Debt/Equity & Interest Coverage
✗BuffettD/E < 0.5 AND Interest Coverage > 5x
Total Debt / Equity
✗Lynch< 0.33
Cash - Long-term Debt
✗LynchPositive preferred
LT Debt / Total Assets Change0.00% -> 0.00%
✓PiotroskiDecreased YoY
Current Assets / Current Liabilities7.98
✓Dreman> 1.5✓SchlossCurrent ratio >= 1.50x (app cutoff)
Total Debt / Shareholders' Equity
✗Dreman< 0.8✗Templeton< 1.0 (fixed cap; proxy for below-sector-median leverage)✗SchlossD/E < 1.00x
Debt Levels
✗MungerDebt/Equity < 0.5✗AkreDebt/Equity < 0.3
Interest Coverage & Debt/EBITDAIC=106.7x, D/EBITDA=N/A
✗MarksInterest Coverage > 3x; Debt/EBITDA < 4x
Total Debt / Shareholders Equity
✗Ackman<= 1.0
Negative debt-to-equity (higher means less debt)
✗AsnessTop 30% of eligible cross-section
Growth38% pass✓ 5✗ 8▾
5 of 8 flag TNK's growth — Graham, Dreman, Ackman +2 more
EPS Growth (3-yr avg, 10-yr window)
✗Graham>= 33% growth
Basic earnings-growth PEG (dividends excluded)0.28
✓Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR31.5%
✓Lynch15-30% (Fast Grower); > 0% to pass
Inventory Growth vs Revenue GrowthInv: -36.1% vs Rev: -22.6%
✓LynchInventory growth < Revenue growth
EPS Growth Direction
✗DremanPositive over recent years
EPS CAGR
✗Dreman> 5% annualized
Positive Net Income Frequency10/17 years positive
✓MarksPositive net income in >= 7 of last 10 years
3yr Median Revenue Growth-16.6%
✗Ackman>= 5%
Positive EPS Growth Frequency2/5 years with positive EPS growth
✗AckmanPositive EPS growth in >= 3 of last 5 years
5-Year EPS CAGR31.5% CAGR over 5 years
✓Templeton> 0% (5-year EPS CAGR)
Revenue growth vs. gross and operating margin trendgross margin 67.8% -> 66.7%, operating margin 37.1% -> 32.5%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
5-year Revenue CAGR1.4%
✗SleepCAGR > 7%
3-5 Year Diluted EPS CAGR31.5% over 5 years
✗Neff7%-20% annualized
Valuation models40% pass✓ 4✗ 6▾
Models split on TNK at $89.43 — fair values range $27.49–$252.50
Graham fair value$115.56
✓Graham+22.6% margin vs $89.43
Buffett fair value$84.13
✗Buffett-6.3% margin vs $89.43
Lynch fair value$252.50
✓Lynch+64.6% margin vs $89.43
Greenblatt fair value$93.60
✓Greenblatt+4.5% margin vs $89.43
Dreman fair value$183.85
✓Dreman+51.4% margin vs $89.43
Munger fair value$27.65
✗Munger-223.4% margin vs $89.43
Pabrai fair value$62.09
✗Pabrai-44.0% margin vs $89.43
Akre fair value$56.67
✗Akre-57.8% margin vs $89.43
Ackman fair value$27.49
✗Ackman-225.3% margin vs $89.43
Templeton fair value$36.40
✗Templeton-145.7% margin vs $89.43
Valuation46% pass✓ 16✗ 12▾
7 of 13 flag TNK's valuation — Graham, Dreman, Ackman +4 more
Price / 3-yr avg EPS7.3x
✓Graham<= 15x
Price-to-Book Ratio1.5x
✗Graham<= 1.5x
P/E x P/B11.20
✓Graham<= 22.5
Basic earnings-growth PEG (dividends excluded)0.28
✓Lynch< 1.0 (ideally < 0.5)
EBIT / Enterprise Value13.6%
✓Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=13.6%, ROC=27.7%
✓GreenblattBoth EY > 10% and ROC > 25%
Price / EPS8.9x
✓Dreman< 12x✓Templeton< 12x (fixed ceiling; proxy for the market's cheapest 40%)
Price / (CFO / Shares)10.2x
✗Dreman< 8x
Price / Book Value per Share1.5x
✗Dreman< 1.2x✗Templeton< 1.5x✗SchlossP/B <= 0.80x (app cutoff)
Valuation ReasonablenessP/E=8.9x, OE Yield=8.0%
✓MungerP/E < 25 or Owner Earnings Yield > 5%
P/E or FCF YieldP/E=8.9x, FCF Yield=3.7%
✓PabraiP/E < 15 or FCF Yield > 10%
P/B or P/E vs. Historical AverageP/E=8.9x, P/B=1.5x
✓MarksP/E < 15 or P/B < 2.0
Discount to Intrinsic Value51.1% (IV=$182.95 vs Price=$89.43)
✓Marks>= 20% below intrinsic value
Price / FCF per Share26.9x
✗Ackman<= 25
Price vs. Trailing Low237% of trailing low ($37.74)
✗Templeton<= 120% of trailing low (certified split-adjusted live window)
Net income / market capitalization+11.32%; #540/6340 (top 8.5%)
✓AsnessTop 30% of eligible cross-section✓OshaughnessyTop 10% of eligible cross-section
Positive book equity / market capitalization+0.6587; #2338/6449 (top 36.3%)
✗AsnessTop 30% of eligible cross-section
Price / Diluted EPS8.9x
✓NeffP/E <= 15x (app proxy for a P/E 40%-60% below the market)
(EPS CAGR % + Dividend Yield %) / P/E3.81
✓Neff> 0.7 (Neff's published traditional edge)
Price / Tangible Book Value per Share1.52x
✗SchlossP/TBV <= 1.00x (app cutoff)
Book Value per Share Change+84.8%
✓SchlossLatest BVPS >= earliest BVPS over >= 3 years (app rule)
Revenue / market capitalization+0.3068; #3292/5247 (top 62.7%)
✗OshaughnessyTop 10% of eligible cross-section
(Operating cash flow - capex) / market capitalization+3.73%; #1871/4519 (top 41.4%)
✗OshaughnessyTop 10% of eligible cross-section
Trailing six-month price return through the evaluation date+13.85%; #1651/6202 (top 26.6%)
✗OshaughnessyTop 10% of eligible cross-section
Cash Flow50% pass✓ 6✗ 6▾
5 of 10 pass — Lynch, Piotroski, Dreman +2 more object
Free Cash Flow Proxy$247.6M
✓BuffettPositive and growing
FCF Positive and Growing$115.6M
✗LynchPositive and growing
Operating Cash Flow$305.9M
✓PiotroskiCFO > 0
(CFO / Total Assets) vs ROACFO/Assets=13.65%, ROA=15.67%
✗PiotroskiCFO/Assets > ROA
Price / (CFO / Shares)10.2x
✗Dreman< 8x
P/E or FCF YieldP/E=8.9x, FCF Yield=3.7%
✓PabraiP/E < 15 or FCF Yield > 10%
FCF Positive9/12 years FCF positive
✓MarksPositive FCF in majority of recent years
(OCF - CapEx) / Market Cap3.7%
✗Ackman>= 4%
Price / FCF per Share26.9x
✗Ackman<= 25
Positive Operating Cash Flow frequency15/17 years positive
✓SleepPositive OCF in >= 70% of available years
Operating Cash Flow - Capital Expenditures$115.6M
✓Neff> $0 (app proxy for a strong fundamental case)
(Operating cash flow - capex) / market capitalization+3.73%; #1871/4519 (top 41.4%)
✗OshaughnessyTop 10% of eligible cross-section

Business & financials

Financial snapshot: annual FY 2025. Current investor scores may use newer quarterly data.

Company Profile

Industry: Transportation

SIC Sector: Water Transportation

Size: Mid Cap($3.1B)

Revenue: $951.8M-22.6% YoY

Net Income: $351.2M-13.0% YoY

Financial Snapshot

Operating Margin32.5%

Return on Equity17.2%

Debt / Equity--

Current Ratio7.98

EPS (Diluted)$10.10−13.2% 1y

Shares Retired−0.2% / −0.6% 2y

Similar Companies

UNPUNION PACIFIC CORP

$179.7B

CSXCSX CORP

$95.9B

RCLROYAL CARIBBEAN CRUISES LTD

$86.5B

CNICANADIAN NATIONAL RAILWAY CO

$76.3B

Shareholder Return

Fiscal 2025

Issued 0.2% of shares last year, 0.6% issued over two.

Buybacks: —
Dividends: $69.0M

What drove EPS

A buyback raises earnings per share without the company earning more. This splits each year's change into the two.

FY23

122.5% = 120.8% + 0.7%

FY24

−21.7% = −22.4% + 0.8%

FY25

−13.2% = −13.0% + −0.2%

Earnings Fewer shares More shares

The two parts do not sum exactly to the total — the difference is the cross-term, plus preferred capital where the company has any. It is left visible rather than distributed into the other two.

Share count is the denominator the filer used for diluted EPS, recovered as net income ÷ EPS — not the balance-sheet count, which is a point-in-time figure and would put the timing difference into this split. Years with a loss are omitted: a smaller share count makes a loss per share larger, so the decomposition inverts.

Company Financials

Latest TTM and quarters alongside annual years

TTM sums four consecutive quarters and uses the latest quarter-end balances. Quarter columns show three-month results; annual columns show full-year totals. Growth compares the same period a year earlier. EPS is not added for TTM; full-year ratios are blank for quarters.

Metric	FY 2025 Sources 20-F · 2026-03-13	FY 2024 Sources 20-F · 2025-03-14	FY 2023 Sources 20-F · 2024-03-15	FY 2022 Sources 20-F · 2023-03-31	FY 2021 Sources 20-F · 2022-04-06
Market Cap	$3.1Bcurrent	$1.4Best.	$2.0Best.	$923.0Mest.	$316.9Mest.
Revenue	$951.8M↓23%	$1.2B↓17%	$1.5B↑25%	$1.2B↑117%	$542.4M
Operating Income	$309.1M↓19%	$380.1M↓30%	$546.8M↑107%	$263.8M↑236%	-$194.1M
Net Income	$351.2M↓13%	$403.7M↓22%	$519.9M↑121%	$235.4M↑197%	-$242.4M
EPS (Diluted)	$10.10↓13%	$11.63↓22%	$14.86↑122%	$6.68↑193%	$-7.16
Gross Margin	66.7%↓1%	67.0%↓1%	67.8%↑17%	57.9%↑38%	41.9%
Operating Margin	32.5%↑5%	30.9%↓17%	37.1%↑66%	22.4%↑163%	-35.8%
ROE	17.2%↓25%	23.0%↓31%	33.5%↑56%	21.6%↑175%	-28.6%
Total Debt	--	$0↓100%	$139.6M	--	$320.3M
Shareholders' Equity	$2.0B↑16%	$1.8B↑13%	$1.6B↑42%	$1.1B↑29%	$848.0M
Current Ratio	7.98↑41%	5.66↑43%	3.97↑47%	2.70↑73%	1.56
Debt / Equity	—	0.00↓100%	0.09	—	0.38
Operating Cash Flow	$305.9M↓35%	$471.9M↓25%	$631.2M↑216%	$199.7M↑286%	-$107.3M
Free Cash Flow	$115.6M↓71%	$401.4M↓36%	$631.2M↑216%	$199.7M↑255%	-$128.8M

Score history

Historical Score Timeline

Industry peers

Industry Peers

Similar companies in Transportation

TNK vs Peers — Financial Grading

Revenue$951.8MBottom 25%

Net Income$351.2MBottom 25%

ROE17.2%Bottom 25%

D/E—

Op. Margin32.5%Median

Curr. Ratio7.98Top 25%

Company	Market Cap	Price	Revenue	Net Income	ROE	D/E	Op. Margin	Curr. Ratio	Graham	Buffett	Lynch	Greenblatt	Piotroski	Dreman
UNION PACIFIC CORPUNP	$179.7B	$302.44	$24.5B	$7.1B	38.7%	1.72	40.2%	0.91	2/9	4/9	4/7	0/3	F-Score 7	3/11
CSX CORPCSX	$95.9B	$52.05	$14.1B	$2.9B	22.0%	1.43	32.1%	0.81	2/9	4/9	3/7	0/3	F-Score 5	3/11
ROYAL CARIBBEAN CRUISES LTDRCL	$86.5B	$323.27	$17.9B	$4.3B	42.5%	2.13	27.4%	0.18	1/9	1/9	1/7	0/3	F-Score 7	3/11
CANADIAN NATIONAL RAILWAY COCNI	$76.3B	$127.18	—	—	—	—	—	—	—	—	—	—	—	—
NORFOLK SOUTHERN CORPNSC	$73.6B	$327.88	$12.2B	$2.9B	18.5%	1.10	35.8%	0.85	3/9	6/9	3/7	0/3	F-Score 6	5/11
MPLX LPMPLX	$58.0B	$57.25	$13.0B	$5.0B	34.6%	1.79	45.7%	1.23	2/9	4/9	4/7	1/3	F-Score 6	8/11
Carnival Corp Ltd.CCL	$39.3B	$29.23	$26.6B	$2.8B	22.5%	2.17	16.8%	0.32	1/9	1/9	2/7	0/3	F-Score 7	4/11
OLD DOMINION FREIGHT LINE, INC.ODFL	$36.0B	$174.54	$5.5B	$1.0B	23.7%	0.01	24.8%	1.44	3/9	7/9	5/7	1/3	F-Score 6	5/11