Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Subsea 7 S.A.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-28.3% vs price
Base Case (Median)
37.9% vs price
Bull Case (75th pct.)
135.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $55.67 | 56.9% | High (40%) |
| PE Comparable | $24.59 | -30.7% | Medium (25%) |
| Growth Trajectory DCF | $111.46 | 214.1% | Medium (20%) |
| Graham Number | $26.26 | -26.0% | Medium (40%) |
| EV/EBITDA | $48.94 | 37.9% | Medium (20%) |
| EV/FCF | $112.02 | 215.7% | Medium (20%) |
| Earnings Power Value | $13.21 | -62.8% | Medium (50%) |
Based on 7 out of 7 methods, SUBCY appears fairly valued at the current price of $35.48. The base case fair value of $48.94 implies 37.9% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.