OII
Oceaneering International Inc
Price:  
26.94 
USD
Volume:  
779,680.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OII Intrinsic Value

21.20 %
Upside

As of 2024-12-11, the Intrinsic Value of Oceaneering International Inc (OII) is 32.65 USD. This OII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.94 USD, the upside of Oceaneering International Inc is 21.20%.

The range of the Intrinsic Value is 26.97 - 41.55 USD

26.94 USD
Stock Price
32.65 USD
Intrinsic Value
Intrinsic Value Details

OII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.97 - 41.55 32.65 21.2%
DCF (Growth 10y) 34.98 - 53.26 42.13 56.4%
DCF (EBITDA 5y) 22.21 - 32.67 27.08 0.5%
DCF (EBITDA 10y) 29.73 - 42.55 35.51 31.8%
Fair Value 33.62 - 33.62 33.62 24.79%
P/E 14.52 - 24.96 19.68 -26.9%
EV/EBITDA 13.17 - 27.29 21.08 -21.7%
EPV 22.82 - 30.05 26.44 -1.9%
DDM - Stable 9.36 - 18.93 14.14 -47.5%
DDM - Multi 19.91 - 32.21 24.68 -8.4%

OII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,722.56
Beta 1.31
Outstanding shares (mil) 101.06
Enterprise Value (mil) 2,751.40
Market risk premium 4.60%
Cost of Equity 9.22%
Cost of Debt 4.98%
WACC 8.40%