Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.1x - 1.2x | 1.2x |
| Historical Pb Multiple | 1.0x - 2.7x | 1.5x |
| Fair Value | €12.56 - €13.88 | €13.22 |
| Upside | 42.7% - 57.8% | 50.2% |
| Benchmarks | - | Full Ticker |
| Oceaneering International, Inc. | - | NYSE:OII |
| TETRA Technologies, Inc. | - | NYSE:TTI |
| Helix Energy Solutions Group, Inc. | - | NYSE:HLX |
| Tidewater Inc. | - | NYSE:TDW |
| ProPetro Holding Corp. | - | NYSE:PUMP |
| Expro Group Holdings N.V. | - | DB:FK2 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| OII | TTI | HLX | TDW | PUMP | FK2 | |||
| NYSE:OII | NYSE:TTI | NYSE:HLX | NYSE:TDW | NYSE:PUMP | DB:FK2 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -0.6% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 62.4% | 1130.2% | 839.0% | 23.3% | -547.3% | 620.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.2% | -4.6% | -2.7% | -11.6% | -4.7% | -6.1% | ||
| Prior Fiscal Year | 4.0% | 4.1% | -0.8% | 9.6% | 5.3% | -1.5% | ||
| Latest Fiscal Year | 5.5% | 19.0% | 4.1% | 13.4% | -9.5% | 3.0% | ||
| Latest Twelve Months | 7.3% | 19.8% | 3.9% | 14.6% | -11.1% | 4.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -1.7% | 11.0% | -1.0% | -1.7% | -4.3% | -6.5% | ||
| Prior Fiscal Year | 17.0% | 19.9% | -0.7% | 10.2% | 8.8% | -1.8% | ||
| Latest Twelve Months | 27.1% | 54.0% | 3.3% | 17.9% | -16.9% | 4.8% | ||
| Next Fiscal Year | 24.8% | 10.5% | 1.8% | 18.5% | 3.0% | 5.7% | ||
| Two Fiscal Years Forward | 19.5% | 13.2% | 4.0% | 18.5% | 3.7% | 5.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 0.9x | 0.7x | 2.0x | 0.4x | 0.7x | ||
| Price / LTM EPS | 11.1x | 4.3x | 17.3x | 14.0x | -3.3x | 16.9x | ||
| Price / Book | 2.7x | 1.8x | 0.6x | 2.4x | 0.6x | 0.8x | ||
| Price / Fwd Book | 2.6x | 1.9x | 0.6x | 2.4x | 0.6x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.8x | 2.7x | |||||
| Historical P/B Ratio | 1.0x | 1.5x | 2.7x | |||||
| Selected P/B Multiple | 1.1x | 1.2x | 1.2x | |||||
| (x) Book Value | 1,520 | 1,520 | 1,520 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | OII | TTI | HLX | TDW | PUMP | FK2 | |
| Value of Common Equity | 2,241 | 522 | 867 | 2,782 | 507 | 1,190 | |
| (/) Shares Outstanding | 100.2 | 133.3 | 147.0 | 49.5 | 104.0 | 115.6 | |
| Implied Stock Price | 22.36 | 3.92 | 5.90 | 56.22 | 4.88 | 10.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 22.36 | 3.92 | 5.90 | 56.22 | 4.88 | 8.80 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |