Tsakos Energy Navigation Limited (TEN-PE)
Estimates & Forecasts•Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
Popular:
TEN-PE Price Targets Summary| Metric | 2022 | 2023 | 2024 | 2025E | 2026E | 2027E | 2028E |
|---|---|---|---|---|---|---|---|
| Net Income | $204M | $300M | $176M | $151M | $166M | $213M | $234M |
| EPS (Diluted) | $5.97 | $9.04 | $5.03 | $31.75 | $34.88 | $44.98 | $49.35 |
| YoY Growth | — | +47.0% | -41.3% | -14.5% | +9.9% | +28.9% | +9.7% |
| Net Margin | 23.7% | 33.7% | 21.9% | 18.9% | 20.9% | 26.1% | 28.1% |
USD · TEN-PE · Proprietary Model| Metric | 2024A | 2025E | 2026E | 2027E | 2028E |
|---|---|---|---|---|---|
| Revenue | $804M | $797M | $791M | $818M | $834M |
| Net Income | $176M | $151M | $166M | $213M | $234M |
| EPS (Diluted) | $5.03 | $31.75 | $34.88 | $44.98 | $49.35 |
| Free Cash Flow | $-347M | $51M | $57M | $64M | $70M |
Treat point estimates cautiously; use wider scenario ranges and position sizing discipline.
Quick answers to the most common questions about buying TEN-PE stock.
Tsakos Energy Navigation Limited's projected EPS for the next fiscal year is $31.75. This estimate blends our quantitative model with Wall Street analyst consensus and carries a confidence score of 24/100. The model factors in revenue trajectory, margin path, and share buyback trends to arrive at this figure.
Our scenario-based model produces three price targets for Tsakos Energy Navigation Limited: Bear case $N/A, Base case $186, and Bull case $396. These targets are derived by applying the median historical P/E ratio to forward EPS estimates under each growth scenario. They are not buy/sell recommendations.
Tsakos Energy Navigation Limited's projected revenue growth for the next fiscal year is 0.1%, reaching approximately $0.8B in total revenue. Growth estimates are probability-weighted and blend analyst consensus with our CAGR extrapolation model. Outer years (FY+3, FY+4) fade toward industry median growth rates.
Accuracy depends on several measurable factors. Our model confidence score of 24/100 is computed from revenue predictability (25% weight), margin stability (20%), historical earnings beat rate (20%), data depth (15%), analyst coverage (10%), and model-consensus agreement (10%). Currently expanding margins support higher forecast reliability. No forecast model is perfect — always cross-reference with your own analysis.
Tsakos Energy Navigation Limited's forward operating margin is estimated at 34.4% for the next fiscal year. The margin trend is currently "expanding". Our model tracks margin mean-reversion patterns and adjusts for sector-specific cost dynamics. Operating leverage is a key driver of EPS growth beyond top-line revenue expansion.
The v2 model uses a multi-step process: (1) Revenue is projected via blended CAGR with probability weighting, (2) Operating and net margins follow a mean-reversion path calibrated to sector norms, (3) EPS is derived from net income divided by projected diluted shares (accounting for buyback trends), (4) For FY+1 and FY+2, estimates are blended with analyst consensus based on coverage depth, (5) Price targets apply median historical P/E to forward EPS under bear/base/bull growth scenarios. All inputs are from public filings and third-party data providers.
The bear case ($N/A) assumes P25 revenue growth, worst-case margins, and multiple compression. Key risks include: unexpected margin contraction, revenue deceleration below model floor, regulatory headwinds, macro deterioration, or competitive disruption. A confidence score below 60 suggests higher estimate volatility. Always size positions according to the full scenario range, not just the base case.
Our model is above Wall Street consensus with a 373.6% gap. For FY+1, analyst estimates blend with our model at 15% analyst weight. By FY+3 and FY+4, estimates are purely model-driven as analyst coverage thins out at longer horizons.