| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | 5 | — | 3 | 2 |
| total | individual payouts | |
|---|---|---|
| 2024 | 2.25 |
—
—
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | 0.06 |
—
|
| 2018 | 0.22 |
—
—
—
—
|
| 2017 | 0.22 |
—
—
—
—
|
| 2016 | 0.22 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 653.38 | 721.45 | 973.43 | 1,271.65 |
| Receivables | 117.79 | 83.32 | 83.17 | 85.97 |
| Inventory | 53.22 | 45.99 | 29.41 | 37.79 |
| Other | 81.94 | 63.48 | 94.19 | 115.74 |
| 921.95 | 927.06 | 1,197.19 | 1,524.87 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 33.95 | 25.71 | 20.00 | 31.39 |
| ST’ Debt | 20.52 | — | — | 10.61 |
| Other | — | 5.80 | 8.94 | — |
| 172.82 | 132.58 | 134.71 | 147.17 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’25 | — | — | — | — |
949.52
|
| ’24 | 365.05 | 326.14 | 272.62 | 256.57 |
1,220.37
|
| ’23 | 418.70 | 395.40 | 311.68 | 339.19 |
1,464.98
|
| ’22 | 212.72 | 280.79 | 303.20 | 393.48 |
1,190.18
|
| ’21 | 184.48 | 153.21 | 148.32 | 196.49 |
682.51
|
| ’20 | 574.05 | 482.81 | 396.52 | (307.12) |
1,146.26
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | — | 363.99 | — | — |
—
|
| ’25 | — | 130.65 | — | — |
301.77
|
| ’24 | 130.40 | 160.54 | 115.66 | 60.58 |
467.19
|
| ’23 | 155.43 | 204.29 | 136.13 | 133.97 |
629.82
|
| ’22 | (15.27) | 2.18 | 68.37 | 143.87 |
199.15
|
| ’21 | (20.52) | 39.38 | 27.59 | 31.67 |
78.12
|
| ’20 | 438.96 | 336.73 | 118.44 | 89.88 |
984.02
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | — | 490.24 | — | — |
—
|
| ’25 | — | 251.78 | — | — |
453.69
|
| ’24 | 153.26 | 157.26 | 44.46 | 125.64 |
480.62
|
| ’23 | 154.99 | 202.03 | 132.85 | 153.31 |
643.18
|
| ’22 | (3.33) | 27.35 | 102.37 | 139.96 |
266.35
|
| ’21 | 11.26 | 33.06 | 31.64 | 38.80 |
114.76
|
| ’20 | 491.19 | 332.60 | 112.80 | 117.30 |
1,053.88
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’25 | — | — | — | — |
1.14
|
| ’24 | 0.57 | 0.35 | 0.21 | 0.28 |
1.42
|
| ’23 | 0.48 | 0.41 | 0.27 | 0.37 |
1.54
|
| ’22 | 0.01 | 0.05 | 0.32 | 0.38 |
0.76
|
| ’21 | 0.28 | (0.02) | (0.03) | (0.17) |
0.08
|
| ’20 | (0.49) | 0.21 | (0.35) | (0.19) |
(0.82)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | 2.54 | 4.16 | 5.98 | 5.65 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | 4.62 | 7.88 | 9.95 | 10.60 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,500 | 2,300 | 2,300 | 2,130 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.48 | 0.64 | 0.53 | 0.45 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,190.18 | 1,464.98 | 1,220.37 | 949.52 | — | — | — |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 32.94% | 46.29% | 39.94% | 36.65% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 211.05 | 529.59 | 402.02 | 347.40 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.73% | 36.15% | 32.94% | 36.59% | — | — | — |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 209.64 | 517.42 | 401.62 | 351.99 | — | — | — |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 99.03 | 97.55 | 93.58 | 86.63 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.65 | 15.50 | 13.37 | 11.04 | — | — | — |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 0.77 | 1.59 | 1.47 | 1.14 | — | — | — |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.95 | 6.67 | 5.12 | 3.51 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.66 | 0.14 | 0.15 | 1.77 | — | — | — |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.61 | 6.81 | 5.27 | 5.27 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13.41 | 19.05 | 21.20 | 25.13 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 102.12 | 94.49 | 91.29 | 86.04 | — | — | — |
Shares
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 5.78 | 4.60 | 4.75 | 6.18 | — | — | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 0.38 | 0.47 | 0.52 | 0.68 | — | — | — |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.33 | 0.38 | 0.33 | 0.42 | — | — | — |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.36 | 0.15 | 0.08 | 0.06 | — | — | — |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.59 | 0.33 | 0.19 | 0.13 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 199.15 | 629.82 | 467.19 | 301.77 | — | — | — |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 67.19 | 13.36 | 13.43 | 151.92 | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 266.35 | 643.18 | 480.62 | 453.69 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 591.33 | 749.13 | 794.48 | 1,062.48 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 493.78 | 139.60 | — | — | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (29.79) | (513.78) | (721.45) | (973.43) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,369.61 | 1,800.35 | 1,935.17 | 2,162.60 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.80% | 6.91% | 6.15% | 4.35% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.46% | 25.83% | 18.81% | 15.92% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.12% | 9.50% | 7.16% | 4.79% | — | — | — |
ROE
|
Teekay Corporation (TK) has executed a stunning turnaround, slashing debt by 98% from $6.99 billion in 2016 to $140 million in 2023, achieving net cash surplus and transforming into a lean shuttle tanker operator focused on offshore oil. This deleveraging stabilized equity, flipped ROE positive to 7-9%, and drove profitability surges—EBT margins rocketed from -41% in 2021 to 36% in 2023, with net income hitting $518 million and EPS at $1.59 amid cost cuts and higher rates from geopolitical tensions.
Free cash flow per share soared to $6.81 in 2023, supporting dividends and buybacks, while multiples like EV/FCF at 0.19x and PB at 0.33x scream value on fundamentals. Yet, the stock trades near historical highs and 70% above consensus targets, decoupling from modest revenue projections and 2024 slowdowns (revenue down 16%, EBT off 24%).
Analysts project steady FCF and mid-single-digit ROE, but cyclical risks—fleet oversupply, oil volatility, and energy transitions—loom large, with no insider buys adding caution. TK shines as a prudent cash cow for conservative portfolios, but elevated prices demand disciplined entry points amid downside skew.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.