OIS
Oil States International Inc
Price:  
5.39 
USD
Volume:  
1,669,451.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OIS Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Oil States International Inc (OIS) is 18.65 USD. This OIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.39 USD, the upside of Oil States International Inc is %.

The range of the Intrinsic Value is 12.02 - 37.85 USD

5.39 USD
Stock Price
18.65 USD
Intrinsic Value
Intrinsic Value Details

OIS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.02 - 37.85 18.65 245.9%
DCF (Growth 10y) 15.61 - 45.22 23.27 331.8%
DCF (EBITDA 5y) 6.90 - 9.03 8.20 52.2%
DCF (EBITDA 10y) 10.34 - 13.87 12.24 127.1%
Fair Value 1.01 - 1.01 1.01 -81.28%
P/E 2.22 - 6.33 4.70 -12.7%
EV/EBITDA 4.41 - 5.77 5.26 -2.4%
EPV 19.62 - 29.26 24.44 353.4%
DDM - Stable 1.83 - 5.82 3.82 -29.1%
DDM - Multi 10.24 - 26.09 14.79 174.5%

OIS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 344.37
Beta 0.80
Outstanding shares (mil) 63.89
Enterprise Value (mil) 433.39
Market risk premium 4.60%
Cost of Equity 7.43%
Cost of Debt 5.31%
WACC 6.57%