As of 2024-09-09, the Intrinsic Value of Oceaneering International Inc (OII) is
60.88 USD. This OII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.60 USD, the upside of Oceaneering International Inc is
%.
The range of the Intrinsic Value is 42.32 - 111.12 USD
60.88 USD
Intrinsic Value
OII Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.32 - 111.12 |
60.88 |
158.0% |
| DCF (Growth 10y) |
57.67 - 143.57 |
80.97 |
243.1% |
| DCF (EBITDA 5y) |
25.62 - 32.99 |
29.02 |
23.0% |
| DCF (EBITDA 10y) |
37.72 - 48.57 |
42.66 |
80.8% |
| Fair Value |
30.66 - 30.66 |
30.66 |
29.93% |
| P/E |
13.39 - 24.75 |
18.91 |
-19.9% |
| EV/EBITDA |
12.53 - 24.37 |
18.45 |
-21.8% |
| EPV |
31.25 - 41.69 |
36.47 |
54.5% |
| DDM - Stable |
13.35 - 45.42 |
29.38 |
24.5% |
| DDM - Multi |
34.36 - 91.17 |
49.94 |
111.6% |
OII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,394.93 |
| Beta |
0.35 |
| Outstanding shares (mil) |
101.48 |
| Enterprise Value (mil) |
2,491.43 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.43% |
| Cost of Debt |
5.05% |
| WACC |
5.98% |