As of 2024-12-14, the Intrinsic Value of Oil States International Inc (OIS) is
24.23 USD. This OIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.11 USD, the upside of Oil States International Inc is
374.30%.
The range of the Intrinsic Value is 13.55 - 101.68 USD
24.23 USD
Intrinsic Value
OIS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.55 - 101.68 |
24.23 |
374.3% |
| DCF (Growth 10y) |
15.97 - 109.74 |
27.43 |
436.7% |
| DCF (EBITDA 5y) |
6.60 - 8.67 |
7.77 |
52.0% |
| DCF (EBITDA 10y) |
9.50 - 12.94 |
11.25 |
120.1% |
| Fair Value |
-1.62 - -1.62 |
-1.62 |
-131.72% |
| P/E |
(3.31) - 4.99 |
0.71 |
-86.2% |
| EV/EBITDA |
3.45 - 6.78 |
4.98 |
-2.5% |
| EPV |
18.88 - 30.10 |
24.49 |
379.3% |
| DDM - Stable |
(3.82) - (19.11) |
(11.46) |
-324.3% |
| DDM - Multi |
11.58 - 45.27 |
18.46 |
261.2% |
OIS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
322.49 |
| Beta |
0.29 |
| Outstanding shares (mil) |
63.11 |
| Enterprise Value (mil) |
401.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.24% |
| Cost of Debt |
6.55% |
| WACC |
6.76% |