As of 2024-12-14, the Intrinsic Value of Costamare Inc (CMRE) is
26.32 USD. This CMRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.95 USD, the upside of Costamare Inc is
103.30%.
The range of the Intrinsic Value is 18.82 - 39.27 USD
26.32 USD
Intrinsic Value
CMRE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.82 - 39.27 |
26.32 |
103.3% |
| DCF (Growth 10y) |
23.60 - 45.93 |
31.83 |
145.8% |
| DCF (EBITDA 5y) |
16.87 - 27.87 |
21.50 |
66.1% |
| DCF (EBITDA 10y) |
21.42 - 34.44 |
26.89 |
107.6% |
| Fair Value |
81.24 - 81.24 |
81.24 |
527.33% |
| P/E |
16.70 - 28.28 |
23.92 |
84.7% |
| EV/EBITDA |
8.12 - 39.53 |
18.63 |
43.9% |
| EPV |
25.09 - 40.39 |
32.74 |
152.8% |
| DDM - Stable |
18.95 - 37.54 |
28.24 |
118.1% |
| DDM - Multi |
13.18 - 20.59 |
16.09 |
24.2% |
CMRE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,551.41 |
| Beta |
0.77 |
| Outstanding shares (mil) |
119.80 |
| Enterprise Value (mil) |
2,951.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.40% |
| Cost of Debt |
5.81% |
| WACC |
6.69% |