As of 2025-07-04, the Intrinsic Value of SBM Offshore NV (SBMO.AS) is 26.85 EUR. This SBMO.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.84 EUR, the upside of SBM Offshore NV is 17.60%.
The range of the Intrinsic Value is 12.22 - 58.15 EUR
Based on its market price of 22.84 EUR and our intrinsic valuation, SBM Offshore NV (SBMO.AS) is undervalued by 17.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.22 - 58.15 | 26.85 | 17.6% |
| DCF (Growth 10y) | 48.70 - 125.91 | 73.40 | 221.4% |
| DCF (EBITDA 5y) | (8.06) - 12.24 | 2.62 | -88.5% |
| DCF (EBITDA 10y) | 8.00 - 28.37 | 18.42 | -19.3% |
| Fair Value | 3.60 - 3.60 | 3.60 | -84.22% |
| P/E | 3.49 - 8.17 | 5.75 | -74.8% |
| EV/EBITDA | (23.85) - (4.74) | (11.88) | -152.0% |
| EPV | 27.47 - 39.72 | 33.59 | 47.1% |
| DDM - Stable | 4.72 - 10.53 | 7.62 | -66.6% |
| DDM - Multi | 14.72 - 22.20 | 17.48 | -23.5% |
| Market Cap (mil) | 4,028.06 |
| Beta | 0.91 |
| Outstanding shares (mil) | 176.36 |
| Enterprise Value (mil) | 10,970.55 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.43% |
| Cost of Debt | 4.56% |
| WACC | 6.17% |