CMRE
Costamare Inc
Price:  
15.07 
USD
Volume:  
796,738.00
Monaco | Marine
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMRE Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Costamare Inc (CMRE) is 15.70 USD. This CMRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.07 USD, the upside of Costamare Inc is %.

The range of the Intrinsic Value is 10.06 - 25.62 USD

15.07 USD
Stock Price
15.70 USD
Intrinsic Value
Intrinsic Value Details

CMRE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.06 - 25.62 15.70 4.2%
DCF (Growth 10y) 13.12 - 29.93 19.24 27.7%
DCF (EBITDA 5y) 12.90 - 22.49 17.69 17.4%
DCF (EBITDA 10y) 14.99 - 26.38 20.39 35.3%
Fair Value 71.23 - 71.23 71.23 372.66%
P/E 16.12 - 35.33 24.45 62.2%
EV/EBITDA 10.91 - 25.01 17.06 13.2%
EPV 22.84 - 38.89 30.87 104.8%
DDM - Stable 17.36 - 33.99 25.68 70.4%
DDM - Multi 10.06 - 15.53 12.22 -18.9%

CMRE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,790.17
Beta 0.86
Outstanding shares (mil) 118.79
Enterprise Value (mil) 3,319.53
Market risk premium 4.60%
Cost of Equity 10.01%
Cost of Debt 6.15%
WACC 6.88%