As of 2025-07-04, the Intrinsic Value of Siem Offshore Inc (SIOFF.OL) is 84.99 NOK. This SIOFF.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.75 NOK, the upside of Siem Offshore Inc is 185.70%.
The range of the Intrinsic Value is 64.12 - 122.14 NOK
Based on its market price of 29.75 NOK and our intrinsic valuation, Siem Offshore Inc (SIOFF.OL) is undervalued by 185.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.12 - 122.14 | 84.99 | 185.7% |
| DCF (Growth 10y) | 71.93 - 132.73 | 93.94 | 215.7% |
| DCF (EBITDA 5y) | 38.25 - 62.93 | 52.02 | 74.9% |
| DCF (EBITDA 10y) | 52.38 - 82.04 | 67.30 | 126.2% |
| Fair Value | 184.08 - 184.08 | 184.08 | 518.75% |
| P/E | 35.64 - 63.47 | 41.40 | 39.2% |
| EV/EBITDA | 15.55 - 41.69 | 29.81 | 0.2% |
| EPV | 117.73 - 187.47 | 152.60 | 412.9% |
| DDM - Stable | 38.99 - 88.07 | 63.53 | 113.6% |
| DDM - Multi | 34.82 - 67.41 | 46.52 | 56.4% |
| Market Cap (mil) | 7,105.85 |
| Beta | 0.65 |
| Outstanding shares (mil) | 238.85 |
| Enterprise Value (mil) | 10,954.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.38% |
| Cost of Debt | 4.86% |
| WACC | 8.51% |