OII
Oceaneering International Inc
Price:  
23.26 
USD
Volume:  
551,904.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OII Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Oceaneering International Inc (OII) is 57.34 USD. This OII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.26 USD, the upside of Oceaneering International Inc is %.

The range of the Intrinsic Value is 39.38 - 107.93 USD

23.26 USD
Stock Price
57.34 USD
Intrinsic Value
Intrinsic Value Details

OII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.38 - 107.93 57.34 146.5%
DCF (Growth 10y) 51.99 - 134.72 73.80 217.3%
DCF (EBITDA 5y) 26.21 - 32.82 28.19 21.2%
DCF (EBITDA 10y) 37.63 - 48.17 41.29 77.5%
Fair Value 26.75 - 26.75 26.75 14.99%
P/E 11.53 - 24.58 17.80 -23.5%
EV/EBITDA 12.93 - 23.44 18.09 -22.2%
EPV 30.22 - 41.67 35.95 54.5%
DDM - Stable 11.35 - 40.03 25.69 10.4%
DDM - Multi 31.87 - 88.44 46.99 102.0%

OII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,358.33
Beta 0.69
Outstanding shares (mil) 101.39
Enterprise Value (mil) 2,481.81
Market risk premium 4.60%
Cost of Equity 6.50%
Cost of Debt 5.23%
WACC 6.05%