Logo Spółki Fugro N.V.


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 9.36
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 19.0

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Brak danych DDM

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).
EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 7.4 15.9 1.3
Fugro N.V. 3.5 6.7 0.7
Mediana / Fugro N.V. 2.1 2.4 1.8
Pozostałe spółki z branży Oil & Gas Equipment & Services
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
SBM Offshore N.V. SBMO.AS 5,050 9.2 14.4 1.3 Amsterdam
ChampionX Corporation CHX 4,941 7.1 16.8 2.6 NASDAQ Global Select
CIMC Enric Holdings Limited 3899.HK 2,116 6.0 13.0 1.3 HKSE
Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft SLL.DE 530 5.4 11.7 1.1 Frankfurt Stock Exchange
Worley Limited WOR.AX 4,522 9.0 17.0 1.2 Australian Securities Exchange
Jutal Offshore Oil Services Limited 3303.HK 162 2.0 18.4 0.5 HKSE
Geospace Technologies Corporation GEOS 191 -70.9 -17.4 1.5 NASDAQ Global Select
China Petroleum Engineering Corporation 600339.SS 2,709 0.7 36.4 0.7 Shanghai
Liberty Energy Inc. LBRT 3,205 4.8 17.0 1.5 New York Stock Exchange
CMIC Ocean En-Tech Holding Co., Ltd. 0206.HK 114 2.5 16.1 0.6 HKSE
Zhongman Petroleum and Natural Gas Group Corp., Ltd. 603619.SS 1,458 9.9 20.2 2.5 Shanghai
Newpark Resources, Inc. NR 627 15.3 32.7 3.2 New York Stock Exchange
Asian Energy Services Limited ASIANENE.NS 141 19.4 28.9 3.3 National Stock Exchange of India
TETRA Technologies, Inc. TTI 1,140 13.3 9.2 3.8 New York Stock Exchange
Schlumberger Limited SLB 57,897 9.3 15.5 2.2 New York Stock Exchange
ABL Group ASA ABL.OL 113 10.9 -58.6 0.9 Oslo Stock Exchange
TGS ASA TGS.OL 1,756 2.5 70.2 0.9 Oslo Stock Exchange
Tidewater Inc. TDW 2,876 6.3 18.8 2.5 New York Stock Exchange
Innovex Downhole Solutions Inc INVX 1,608 7.9 15.9 1.6 New York Stock Exchange
Weatherford International plc WFRD 5,499 7.8 10.7 3.5 NASDAQ Global Select
MRC Global Inc. MRC 1,171 12.9 -392.7 2.2 New York Stock Exchange
CES Energy Solutions Corp. CEU.TO 1,997 8.8 15.6 3.6 Toronto Stock Exchange
TechnipFMC plc FTI 19,373 11.1 19.7 5.7 New York Stock Exchange
Shandong Molong Petroleum Machinery Company Limited 0568.HK 708 151.3 -29.9 12.0 HKSE
Shandong Molong Petroleum Machinery Company Limited 002490.SZ 668 151.3 -29.9 12.0 Shenzhen
Core Laboratories N.V. CLB 795 11.0 24.7 2.9 New York Stock Exchange
Ranger Energy Services, Inc. RNGR 302 4.0 20.4 1.1 New York Stock Exchange
Gas Arabian Services Company 9528.SR 711 24.1 25.0 6.1 Saudi
Halliburton Company HAL 24,620 9.0 18.6 2.4 New York Stock Exchange
Sinopec Oilfield Equipment Corporation 000852.SZ 962 67.5 354.1 2.2 Shenzhen
Oil States International, Inc. OIS 408 5.5 16.5 0.6 New York Stock Exchange
Bumi Armada Bhd 5210.KL 455 3.8 4.8 0.3 Kuala Lumpur
NorAm Drilling AS NORAM.OL 141 5.4 14.8 2.3 Oslo Stock Exchange
Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft SBO.VI 530 5.4 11.7 1.1 Vienna
Baker Hughes Company BKR 48,638 11.7 17.1 2.7 NASDAQ Global Select
Cactus, Inc. WHD 3,172 8.2 17.4 2.7 New York Stock Exchange
Lanpec Technologies Limited 601798.SS 456 -72.3 -56.3 2.6 Shanghai
Flotek Industries, Inc. FTK 498 20.2 18.4 5.3 New York Stock Exchange
Xinjiang Zhundong Petroleum Technology Co., Ltd. 002207.SZ 299 -84.5 -65.0 59.6 Shenzhen
Archrock, Inc. AROC 4,398 9.1 16.4 3.1 New York Stock Exchange
MODEC, Inc. 6269.T 6,089 28.9 27.6 5.2 Tokyo
Nanjing Develop Advanced Manufacturing Co., Ltd. 688377.SS 1,023 42.9 83.2 3.9 Shanghai
Dezhou United Petroleum Technology Co.,Ltd. 301158.SZ 467 22.5 30.0 2.4 Shenzhen
Houpu Clean Energy Group Co., Ltd. 300471.SZ 796 -68.9 -69.4 5.1 Shenzhen
North American Construction Group Ltd. NOA.TO 412 4.6 16.7 1.3 Toronto Stock Exchange
Saipem SpA SPM.MI 5,562 4.2 14.6 1.8 Milan
National Energy Services Reunited Corp. NESR 1,500 7.9 21.3 1.6 NASDAQ Capital Market
Tidewater Inc. TDW-WT 2,654 6.3 18.8 2.5 American Stock Exchange
PT Sunindo Pratama Tbk SUNI.JK 118 8.3 11.7 2.7 Jakarta Stock Exchange
Enterprise Group, Inc. E.TO 81 13.0 44.2 1.3 Toronto Stock Exchange
South West Pinnacle Exploration Limited SOUTHWEST.BO 68 18.0 27.0 3.7 Bombay Stock Exchange
NCS Multistage Holdings, Inc. NCSM 99 5.0 8.0 0.9 NASDAQ Capital Market
PT Citra Tubindo Tbk CTBN.JK 308 8.1 13.1 3.5 Jakarta Stock Exchange
Dolphin Offshore Enterprises (India) Limited DOLPHIN.NS 155 25.2 26.7 4.7 National Stock Exchange of India
McCoy Global Inc. MCB.TO 59 6.0 11.6 1.3 Toronto Stock Exchange
Wasco Berhad 5142.KL 192 4.0 6.1 0.9 Kuala Lumpur
Tenaris S.A. TEN.MI 22,054 7.4 11.0 1.3 Milan
Eidesvik Offshore ASA EIOF.OL 89 7.4 11.9 0.6 Oslo Stock Exchange
Technip Energies N.V. TE.PA 7,398 4.2 11.9 2.7 Paris
S.D. Standard ETC Plc SDSD.OL 96 -1.4 -15.0 0.8 Oslo Stock Exchange
Gaztransport & Technigaz SA GTT.PA 7,731 13.0 17.8 12.7 Paris
Yantai Jereh Oilfield Services Group Co., Ltd. 002353.SZ 10,216 19.9 25.7 3.3 Shenzhen
Jindal Drilling & Industries Limited JINDRILL.BO 173 3.5 4.7 0.9 Bombay Stock Exchange
Dialog Group Berhad 7277.KL 2,432 13.6 34.0 1.7 Kuala Lumpur
Total Energy Services Inc. TOT.TO 400 3.4 8.4 1.0 Toronto Stock Exchange
Helix Energy Solutions Group, Inc. HLX 1,083 6.0 25.2 0.7 New York Stock Exchange
China Oil HBP Science & Technology Co., Ltd 002554.SZ 658 -37.9 -31.3 2.3 Shenzhen
Tenaris S.A. TS 22,013 7.4 11.0 1.3 New York Stock Exchange
Dayang Enterprise Holdings Bhd 5141.KL 454 3.2 7.7 1.0 Kuala Lumpur
Baker Technology Limited BTP.SI 81 2.4 -8.5 0.5 Stock Exchange of Singapore
Anton Oilfield Services Group 3337.HK 316 2.6 8.1 0.7 HKSE
Fugro N.V. 0LNT.L 1,204 3.6 7.0 0.7 London Stock Exchange
Baker Hughes Company 0RR8.L 49,404 11.7 17.1 2.7 London Stock Exchange
TerraVest Industries Inc. TVK.TO 1,977 17.3 32.4 3.7 Toronto Stock Exchange
Trican Well Service Ltd. TCW.TO 863 5.5 11.2 2.4 Toronto Stock Exchange
Akastor ASA 0IPT.L 304 60.5 -48.6 0.6 London Stock Exchange
Likhitha Infrastructure Limited LIKHITHA.BO 81 8.4 11.4 2.0 Bombay Stock Exchange
NOV Inc. NOV 5,920 7.4 15.6 0.9 New York Stock Exchange
Gulf Marine Services PLC GMS.L 245 4.3 6.9 0.6 London Stock Exchange
BW Offshore Limited BWO.OL 689 6.4 4.9 0.6 Oslo Stock Exchange
USA Compression Partners, LP USAC 2,989 9.3 28.4 -38.7 New York Stock Exchange
Pulse Seismic Inc. PSD.TO 120 3.4 7.4 5.7 Toronto Stock Exchange
Malaysia Marine and Heavy Engineering Holdings Berhad 5186.KL 138 2.0 9.6 0.4 Kuala Lumpur
Offshore Oil Engineering Co.,Ltd 600583.SS 3,540 5.8 12.4 0.9 Shanghai
Forum Energy Technologies, Inc. FET 429 -7.5 -3.3 1.4 New York Stock Exchange
NOW Inc. DNOW 1,478 10.0 15.4 1.2 New York Stock Exchange
Expro Group Holdings N.V. XPRO 1,721 5.7 24.9 1.1 New York Stock Exchange
Honghua Group Limited 0196.HK 219 12.3 36.9 0.5 HKSE
Shuifa Energas Gas Co., Ltd. 603318.SS 439 24.3 -461.6 2.3 Shanghai
Valaris Limited Warrants VAL-WT 224 5.3 10.6 1.7 New York Stock Exchange
South West Pinnacle Exploration Limited SOUTHWEST.NS 68 18.0 27.0 3.7 National Stock Exchange of India
PT Elnusa Tbk ELSA.JK 222 1.8 6.1 0.8 Jakarta Stock Exchange
Oceaneering International, Inc. OII 2,725 6.2 11.6 3.0 New York Stock Exchange
Prosafe SE PRS.OL 134 110.3 -0.1 -0.1 Oslo Stock Exchange
Subsea 7 S.A. SUBC.OL 5,869 5.5 21.9 1.4 Oslo Stock Exchange
Edda Wind ASA EWIND.OL 290 33.7 -93.9 0.8 Oslo Stock Exchange
Profire Energy, Inc. PFIE 117 17.6 28.0 1.9 NASDAQ Capital Market
Hans Energy Company Limited 0554.HK 149 19.0 -4.0 1.3 HKSE
T7 Global Berhad 7228.KL 67 13.2 6.8 0.6 Kuala Lumpur
North American Construction Group Ltd. NOA 410 4.6 16.7 1.3 New York Stock Exchange
Select Energy Services, Inc. WTTR 1,182 6.7 57.7 1.4 New York Stock Exchange
CNOOC Energy Technology & Services Limited 600968.SS 5,579 6.1 10.3 1.4 Shanghai
Sapura Energy Berhad 5218.KL 67 9.2 -0.7 -0.1 Kuala Lumpur
DMC Global Inc. BOOM 131 4.5 -15.7 0.5 NASDAQ Global Select
Reach Subsea ASA REACH.OL 212 2.5 9.0 1.8 Oslo Stock Exchange
Aker Solutions ASA AKSO.OL 1,518 5.1 6.9 1.6 Oslo Stock Exchange
Suzhou Douson Drilling & Production Equipment Co.,Ltd. 603800.SS 1,307 172.2 438.5 12.3 Shanghai
China Oilfield Services Limited 2883.HK 8,347 7.3 19.4 1.5 HKSE
Asian Energy Services Limited ASIANENE.BO 141 19.4 28.9 3.3 Bombay Stock Exchange
Drilling Tools International Corp. DTI 90 5.4 -15.6 0.7 NASDAQ Capital Market
Enerflex Ltd. EFXT 1,785 5.5 13.8 1.6 New York Stock Exchange
PT Sillo Maritime Perdana Tbk SHIP.JK 854 21.2 41.4 5.8 Jakarta Stock Exchange
RPC, Inc. RES 1,294 5.4 26.7 1.2 New York Stock Exchange
Shawcor Ltd. MATR.TO 338 10.2 10.3 0.6 Toronto Stock Exchange
Enerflex Ltd. EFX.TO 1,786 5.5 13.8 1.6 Toronto Stock Exchange
ProPetro Holding Corp. PUMP 1,145 6.9 -58.6 1.4 New York Stock Exchange
LandBridge Company LLC LB 4,784 60.4 76.2 5.4 New York Stock Exchange
VIRIDIEN VIRI.PA 1,026 6.4 -172.6 0.7 Paris
BOMESC Offshore Engineering Company Limited 603727.SS 600 113.9 144.2 1.4 Shanghai
Bristow Group Inc. VTOL 1,067 7.5 7.6 1.0 New York Stock Exchange
Atlas Energy Solutions Inc. AESI 1,230 7.6 -78.1 1.0 New York Stock Exchange
Halliburton Company 0R23.L 24,413 9.0 18.6 2.4 London Stock Exchange
Akastor ASA AKAST.OL 304 61.6 -49.2 0.6 Oslo Stock Exchange
Fugro N.V. FUR.AS 1,170 3.6 7.0 0.7 Amsterdam
Yinson Holdings Berhad 7293.KL 1,672 6.7 12.0 0.8 Kuala Lumpur
Valaris Limited VAL 4,303 5.3 10.6 1.7 New York Stock Exchange
SeaBird Exploration Plc SBX.OL 55 7.2 12.5 1.7 Oslo Stock Exchange
Hunting PLC HTG.L 828 -38.2 -18.6 1.0 London Stock Exchange
Pason Systems Inc. PSI.TO 692 5.9 13.0 2.0 Toronto Stock Exchange
Dawson Geophysical Company DWSN 62 29.8 -18.3 4.0 NASDAQ Global Select
Kodiak Gas Services, Inc. KGS 3,230 10.1 40.4 2.4 New York Stock Exchange
Natural Gas Services Group, Inc. NGS 405 8.5 22.4 1.5 New York Stock Exchange
Source Energy Services Ltd. SHLE.TO 143 3.1 5.0 0.9 Toronto Stock Exchange
ProFrac Holding Corp. ACDC 699 7.0 -1.8 0.8 NASDAQ Global Select
Halliburton Company HAL.DE 24,423 8.9 18.6 2.4 Frankfurt Stock Exchange
Calfrac Well Services Ltd. CFW.TO 212 3.0 31.1 0.5 Toronto Stock Exchange
China Oilfield Services Limited 601808.SS 7,810 7.3 19.4 1.5 Shanghai
Smart Sand, Inc. SND 169 9.8 189.9 0.6 NASDAQ Global Select
Zhejiang Renzhi Co., Ltd. 002629.SZ 460 271.7 909.6 90.9 Shenzhen
Dalipal Holdings Limited 1921.HK 1,410 89.2 -574.8 7.4 HKSE
STEP Energy Services Ltd. STEP.TO 290 4.9 -19.7 1.0 Toronto Stock Exchange
Ashtead Technology Holdings Plc AT.L 378 5.8 9.6 2.0 London Stock Exchange
Likhitha Infrastructure Limited LIKHITHA.NS 81 8.4 11.4 2.0 National Stock Exchange of India
Jindal Drilling & Industries Limited JINDRILL.NS 173 3.5 4.7 0.9 National Stock Exchange of India
Multikarya Asia Pasifik Raya Tb MKAP.JK 66 12.4 23.0 3.7 Jakarta Stock Exchange
Solaris Energy Infrastructure, Inc. SEI 3,963 29.2 92.6 5.2 New York Stock Exchange
Icon Offshore Bhd 5255.KL 538 14.2 15.5 2.3 Malaysian Stock Exchange