CMRE
Costamare Inc
Price:  
10.65 
USD
Volume:  
459,315.00
Monaco | Marine
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMRE Intrinsic Value

80.90 %
Upside

As of 2025-02-17, the Intrinsic Value of Costamare Inc (CMRE) is 19.26 USD. This CMRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.65 USD, the upside of Costamare Inc is 80.90%.

The range of the Intrinsic Value is 13.18 - 30.11 USD

10.65 USD
Stock Price
19.26 USD
Intrinsic Value
Intrinsic Value Details

CMRE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.18 - 30.11 19.26 80.9%
DCF (Growth 10y) 19.22 - 40.09 26.75 151.2%
DCF (EBITDA 5y) 11.29 - 18.31 13.40 25.9%
DCF (EBITDA 10y) 15.84 - 24.99 18.96 78.0%
Fair Value 66.76 - 66.76 66.76 526.86%
P/E 12.66 - 21.36 16.45 54.4%
EV/EBITDA 7.22 - 26.28 14.61 37.2%
EPV 31.79 - 50.68 41.24 287.2%
DDM - Stable 14.53 - 30.85 22.69 113.0%
DDM - Multi 7.47 - 12.79 9.47 -11.1%

CMRE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,275.87
Beta 0.93
Outstanding shares (mil) 119.80
Enterprise Value (mil) 2,629.18
Market risk premium 4.60%
Cost of Equity 10.83%
Cost of Debt 5.18%
WACC 6.26%