Oceaneering International, Inc.
Bear Case (25th pct.)
-48.5% vs price
Base Case (Median)
-22.4% vs price
Bull Case (75th pct.)
-19.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $11.40 | -78.9% | High (40%) |
| PE Comparable | $42.73 | -21.0% | Medium (25%) |
| Growth Trajectory DCF | $262.99 | 386.0% | Medium (20%) |
| Graham Number | $28.77 | -46.8% | Medium (40%) |
| EV/EBITDA | $41.98 | -22.4% | Medium (20%) |
| EV/FCF | $44.09 | -18.5% | Medium (20%) |
| Earnings Power Value | $27.01 | -50.1% | Medium (50%) |
Based on 7 out of 8 methods, OII appears overvalued at the current price of $54.11. The base case fair value of $41.98 implies 22.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.