DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Oceaneering International, Inc. (OII)

Energy | Oil & Gas Equipment & Services

Today's Price

$39.71

Today's Fair Value

$41.22 +3.8%

Margin of Safety

+3.66%

Projected Value (5Y)

$66.39 +67.19%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.77% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.41% | CAGR (5y): 0.41%

Dividend Growth Rate

Regression: 1.5% | CAGR (5y): -1.89%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.9x)

Discount Rate