As of 2024-12-14, 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 25.87 USD, the upside of Oceaneering International Inc is
26.20%.
The range of the Intrinsic Value is 26.97 - 41.55 USD
32.65 USD
Intrinsic Value
OII Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.97 - 41.55 |
32.65 |
26.2% |
| DCF (Growth 10y) |
34.98 - 53.26 |
42.13 |
62.9% |
| DCF (EBITDA 5y) |
22.21 - 32.29 |
26.90 |
4.0% |
| DCF (EBITDA 10y) |
29.73 - 42.18 |
35.35 |
36.6% |
| Fair Value |
33.62 - 33.62 |
33.62 |
29.95% |
| P/E |
14.63 - 24.21 |
19.58 |
-24.3% |
| EV/EBITDA |
13.17 - 26.29 |
20.84 |
-19.4% |
| EPV |
22.82 - 30.05 |
26.44 |
2.2% |
| DDM - Stable |
9.36 - 18.93 |
14.14 |
-45.3% |
| DDM - Multi |
19.91 - 32.21 |
24.68 |
-4.6% |
OII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,614.42 |
| Beta |
1.31 |
| Outstanding shares (mil) |
101.06 |
| Enterprise Value (mil) |
2,643.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.22% |
| Cost of Debt |
4.98% |
| WACC |
8.40% |