CMRE
Costamare Inc
Price:  
9.29 
USD
Volume:  
237,459.00
Monaco | Marine
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMRE Intrinsic Value

31.80 %
Upside

What is the intrinsic value of CMRE?

As of 2025-07-04, the Intrinsic Value of Costamare Inc (CMRE) is 12.25 USD. This CMRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.29 USD, the upside of Costamare Inc is 31.80%.

The range of the Intrinsic Value is 8.75 - 17.41 USD

Is CMRE undervalued or overvalued?

Based on its market price of 9.29 USD and our intrinsic valuation, Costamare Inc (CMRE) is undervalued by 31.80%.

9.29 USD
Stock Price
12.25 USD
Intrinsic Value
Intrinsic Value Details

CMRE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.75 - 17.41 12.25 31.8%
DCF (Growth 10y) 15.78 - 27.03 20.34 119.0%
DCF (EBITDA 5y) 10.69 - 25.25 15.96 71.8%
DCF (EBITDA 10y) 14.62 - 29.30 19.99 115.1%
Fair Value 66.31 - 66.31 66.31 613.79%
P/E 10.19 - 28.38 16.74 80.2%
EV/EBITDA 6.66 - 24.77 13.53 45.7%
EPV 29.89 - 39.44 34.66 273.1%
DDM - Stable 13.81 - 25.18 19.50 109.9%
DDM - Multi 7.27 - 10.46 8.59 -7.5%

CMRE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,114.43
Beta 0.11
Outstanding shares (mil) 119.96
Enterprise Value (mil) 2,371.37
Market risk premium 4.60%
Cost of Equity 11.96%
Cost of Debt 5.61%
WACC 6.86%