Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

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

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	5.8	13.3	1.3
Bumi Armada Bhd	0.5	4.5	0.5
Mediana / Bumi Armada Bhd	12.7	2.9	2.7

---

Pozostałe spółki z branży Oil & Gas Equipment & Services

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Fugro N.V.	0LNT.L	1,509	2.4	4.5	1.0	London Stock Exchange
Yantai Jereh Oilfield Services Group Co., Ltd.	002353.SZ	4,854	10.7	12.8	1.6	Shenzhen
Baker Hughes Company	0RR8.L	37,509	7.4	12.9	2.2	London Stock Exchange
Shandong Molong Petroleum Machinery Company Limited	0568.HK	582	49.8	-94.1	8.4	HKSE
Shandong Molong Petroleum Machinery Company Limited	002490.SZ	708	-36.1	-20.2	10.4	Shenzhen
Hans Energy Company Limited	0554.HK	148	-51.1	-6.3	1.1	HKSE
CMIC Ocean En-Tech Holding Co., Ltd.	0206.HK	94	4.1	9.4	0.5	HKSE
Xinjiang Zhundong Petroleum Technology Co., Ltd.	002207.SZ	348	-178.1	-108.7	42.9	Shenzhen
China Oil HBP Science & Technology Co., Ltd	002554.SZ	539	-23.3	-23.9	1.8	Shenzhen
Akastor ASA	0IPT.L	328	4.6	2.5	0.6	London Stock Exchange
Energy International Investments Holdings Limited	0353.HK	56	3.5	7.3	0.4	HKSE
Sinopec Oilfield Equipment Corporation	000852.SZ	856	17.3	79.7	2.0	Shenzhen
Honghua Group Limited	0196.HK	230	-4.5	248.8	0.5	HKSE
Halliburton Company	0R23.L	17,985	2.6	8.6	1.7	London Stock Exchange
Zhejiang Renzhi Co., Ltd.	002629.SZ	342	89.6	122.3	43.9	Shenzhen
CIMC Enric Holdings Limited	3899.HK	1,625	9.8	11.2	1.1	HKSE
China Oilfield Services Limited	2883.HK	7,162	8.9	8.3	0.6	HKSE
Jutal Offshore Oil Services Limited	3303.HK	177	5.2	6.6	0.6	HKSE
Dezhou United Petroleum Technology Co.,Ltd.	301158.SZ	352	23.0	24.5	1.9	Shenzhen
Houpu Clean Energy Group Co., Ltd.	300471.SZ	558	-87.2	-72.8	3.5	Shenzhen
Anton Oilfield Services Group	3337.HK	520	3.5	14.9	1.0	HKSE
Dalipal Holdings Limited	1921.HK	1,108	54.8	-100.8	5.9	HKSE
Suzhou Douson Drilling & Production Equipment Co.,Ltd.	603800.SS	732	36.4	86.3	6.8	Shanghai
Malaysia Marine and Heavy Engineering Holdings Berhad	5186.KL	132	1.5	4.7	0.4	Kuala Lumpur
China Petroleum Engineering Corporation	600339.SS	2,554	17.3	30.9	0.7	Shanghai
Offshore Oil Engineering Co.,Ltd	600583.SS	3,305	8.7	10.8	0.9	Shanghai
BOMESC Offshore Engineering Company Limited	603727.SS	572	41.3	54.4	1.3	Shanghai
Lanpec Technologies Limited	601798.SS	376	-47.6	-36.2	2.2	Shanghai
China Oilfield Services Limited	601808.SS	7,277	7.0	19.2	1.5	Shanghai
MODEC, Inc.	6269.T	2,748	0.4	12.4	2.3	Tokyo
Zhongman Petroleum and Natural Gas Group Corp., Ltd.	603619.SS	1,305	5.9	11.2	2.1	Shanghai
Nanjing Develop Advanced Manufacturing Co., Ltd.	688377.SS	628	41.2	56.5	2.4	Shanghai
Shuifa Energas Gas Co., Ltd.	603318.SS	421	7.5	31.8	2.0	Shanghai
Dayang Enterprise Holdings Bhd	5141.KL	500	3.8	6.7	1.1	Kuala Lumpur
CNOOC Energy Technology & Services Limited	600968.SS	5,882	8.3	11.4	1.5	Shanghai
Sapura Energy Berhad	5218.KL	173	-4.8	3.9	-0.2	Kuala Lumpur
Bumi Armada Bhd	5210.KL	643	0.3	4.3	0.4	Kuala Lumpur
Wasco Berhad	5142.KL	174	0.6	4.8	0.9	Kuala Lumpur
Dialog Group Berhad	7277.KL	2,049	13.4	27.3	1.4	Kuala Lumpur
Yinson Holdings Berhad	7293.KL	1,592	-2.1	9.5	1.0	Kuala Lumpur
ProFrac Holding Corp.	ACDC	1,279	0.3	-5.6	1.3	NASDAQ Global Select
Gas Arabian Services Company	9528.SR	638	27.1	21.0	5.9	Saudi
T7 Global Berhad	7228.KL	54	-10.6	5.2	0.5	Kuala Lumpur
ABL Group ASA	ABL.OL	119	7.9	53.7	1.2	Oslo Stock Exchange
Ashtead Technology Holdings Plc	AT.L	462	3.1	11.6	2.6	London Stock Exchange
Aker Solutions ASA	AKSO.OL	1,677	5.1	6.3	1.5	Oslo Stock Exchange
Asian Energy Services Limited	ASIANENE.BO	156	22.5	30.5	3.2	Bombay Stock Exchange
Archrock, Inc.	AROC	4,367	3.4	21.3	3.2	New York Stock Exchange
Asian Energy Services Limited	ASIANENE.NS	156	22.5	30.5	3.2	National Stock Exchange of India
Atlas Energy Solutions Inc.	AESI	1,681	5.2	46.6	1.2	New York Stock Exchange
Akastor ASA	AKAST.OL	331	36.0	3.9	0.6	Oslo Stock Exchange
BW Offshore Limited	BWO.OL	548	-3.4	5.4	0.6	Oslo Stock Exchange
Baker Hughes Company	BKR	37,355	7.4	12.9	2.2	NASDAQ Global Select
CES Energy Solutions Corp.	CEU.TO	1,063	2.8	8.1	1.8	Toronto Stock Exchange
Baker Technology Limited	BTP.SI	86	7.9	6.0	0.5	Stock Exchange of Singapore
DMC Global Inc.	BOOM	156	-0.9	-0.9	0.6	NASDAQ Global Select
ChampionX Corporation	CHX	4,711	6.4	16.1	2.5	NASDAQ Global Select
Core Laboratories N.V.	CLB	540	5.8	19.4	2.1	New York Stock Exchange
Calfrac Well Services Ltd.	CFW.TO	213	-0.0	33.6	0.5	Toronto Stock Exchange
PT Citra Tubindo Tbk	CTBN.JK	391	8.5	10.1	2.7	Jakarta Stock Exchange
NOW Inc.	DNOW	1,605	15.8	19.7	1.4	New York Stock Exchange
Dolphin Offshore Enterprises (India) Limited	DOLPHIN.NS	181	27.7	32.7	5.6	National Stock Exchange of India
Eidesvik Offshore ASA	EIOF.OL	91	1.7	10.9	0.6	Oslo Stock Exchange
Edda Wind ASA	EWIND.OL	290	-7.1	-86.2	0.7	Oslo Stock Exchange
Fugro N.V.	FUR.AS	1,533	2.4	4.7	0.9	Amsterdam
Drilling Tools International Corp.	DTI	115	2.4	-63.5	0.9	NASDAQ Capital Market
TechnipFMC plc	FTI	14,250	9.8	17.3	4.7	New York Stock Exchange
Dawson Geophysical Company	DWSN	57	-13.5	-6.0	3.0	NASDAQ Global Select
Enterprise Group, Inc.	E.TO	103	11.6	25.2	1.4	Toronto Stock Exchange
Enerflex Ltd.	EFXT	962	0.8	12.6	0.9	New York Stock Exchange
Forum Energy Technologies, Inc.	FET	240	-6.0	-2.0	0.8	New York Stock Exchange
Flotek Industries, Inc.	FTK	441	24.9	30.9	3.7	New York Stock Exchange
Enerflex Ltd.	EFX.TO	958	1.4	17.4	1.3	Toronto Stock Exchange
PT Elnusa Tbk	ELSA.JK	208	3.8	4.7	0.7	Jakarta Stock Exchange
Gaztransport & Technigaz SA	GTT.PA	7,324	15.4	17.8	13.4	Paris
Hunting PLC	HTG.L	631	6.7	5.2	0.7	London Stock Exchange
Gulf Marine Services PLC	GMS.L	305	1.3	7.6	0.8	London Stock Exchange
Geospace Technologies Corporation	GEOS	215	-32.2	-13.2	1.6	NASDAQ Global Select
Helix Energy Solutions Group, Inc.	HLX	998	2.6	11.7	0.6	New York Stock Exchange
Halliburton Company	HAL.DE	17,944	2.6	8.6	1.7	Frankfurt Stock Exchange
Halliburton Company	HAL	17,689	2.6	8.6	1.7	New York Stock Exchange
Innovex Downhole Solutions Inc	INVX	1,038	5.9	8.3	1.1	New York Stock Exchange
Jindal Drilling & Industries Limited	JINDRILL.BO	218	6.2	8.6	1.2	Bombay Stock Exchange
Kodiak Gas Services, Inc.	KGS	3,046	5.3	60.3	2.2	New York Stock Exchange
Liberty Energy Inc.	LBRT	1,940	1.6	7.7	1.0	New York Stock Exchange
Jindal Drilling & Industries Limited	JINDRILL.NS	217	6.2	8.6	1.2	National Stock Exchange of India
LandBridge Company LLC	LB	1,593	380.5	-34.9	3.7	New York Stock Exchange
Shawcor Ltd.	MATR.TO	536	4.6	-200.1	1.0	Toronto Stock Exchange
Likhitha Infrastructure Limited	LIKHITHA.NS	133	13.0	16.6	3.1	National Stock Exchange of India
Likhitha Infrastructure Limited	LIKHITHA.BO	134	13.0	16.6	3.1	Bombay Stock Exchange
McCoy Global Inc.	MCB.TO	77	7.7	14.2	1.9	Toronto Stock Exchange
NorAm Drilling AS	NORAM.OL	98	4.5	17.6	1.7	Oslo Stock Exchange
Oil Country Tubular Limited	OILCOUNTUB.BO	51	52.7	-12.5	1.7	Bombay Stock Exchange
National Energy Services Reunited Corp.	NESR	563	1.1	8.2	0.6	NASDAQ Capital Market
MRC Global Inc.	MRC	1,127	4.2	80.4	2.1	New York Stock Exchange
Profire Energy, Inc.	PFIE	117	11.2	13.3	1.9	NASDAQ Capital Market
Natural Gas Services Group, Inc.	NGS	328	2.9	19.4	1.3	New York Stock Exchange
NCS Multistage Holdings, Inc.	NCSM	83	7.0	9.7	0.8	NASDAQ Capital Market
North American Construction Group Ltd.	NOA	491	-0.2	15.6	1.8	New York Stock Exchange
Newpark Resources, Inc.	NR	627	41.2	-4.2	1.9	New York Stock Exchange
Oil Country Tubular Limited	OILCOUNTUB.NS	52	52.7	-12.5	1.7	National Stock Exchange of India
North American Construction Group Ltd.	NOA.TO	493	-0.2	14.0	1.6	Toronto Stock Exchange
Oil States International, Inc.	OIS	326	3.6	60.7	0.5	New York Stock Exchange
NOV Inc.	NOV	4,886	3.0	8.5	0.8	New York Stock Exchange
Oceaneering International, Inc.	OII	2,101	4.2	11.5	2.7	New York Stock Exchange
Reach Subsea ASA	REACH.OL	244	1.1	8.9	1.8	Oslo Stock Exchange
Pulse Seismic Inc.	PSD.TO	114	5.6	10.7	7.3	Toronto Stock Exchange
Pason Systems Inc.	PSI.TO	699	6.7	13.4	1.9	Toronto Stock Exchange
Ranger Energy Services, Inc.	RNGR	277	4.0	13.7	1.0	New York Stock Exchange
RPC, Inc.	RES	1,040	5.8	13.2	0.9	New York Stock Exchange
Recon Technology, Ltd.	RCON	75	-10.4	-3.6	0.3	NASDAQ Capital Market
ProPetro Holding Corp.	PUMP	632	17.8	-4.3	0.8	New York Stock Exchange
SBM Offshore N.V.	SBMO.AS	4,506	-3.2	11.0	1.3	Amsterdam
Saipem SpA	SPM.MI	5,253	3.3	13.8	1.7	Milan
S.D. Standard ETC Plc	SDSD.OL	96	-17.0	-5.7	0.9	Oslo Stock Exchange
Subsea 7 S.A.	SUBC.OL	5,427	4.4	28.2	1.3	Oslo Stock Exchange
Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft	SBO.VI	551	3.7	10.2	0.9	Vienna
SeaBird Exploration Plc	SBX.OL	55	3.4	7.6	1.7	Oslo Stock Exchange
Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft	SLL.DE	551	3.7	10.2	0.9	Frankfurt Stock Exchange
PT Sunindo Pratama Tbk	SUNI.JK	131	7.4	9.0	2.6	Jakarta Stock Exchange
South West Pinnacle Exploration Limited	SOUTHWEST.BO	52	11.9	24.7	2.4	Bombay Stock Exchange
Source Energy Services Ltd.	SHLE.TO	123	-0.6	5.4	0.8	Toronto Stock Exchange
PT Sillo Maritime Perdana Tbk	SHIP.JK	485	6.2	34.8	3.1	Jakarta Stock Exchange
South West Pinnacle Exploration Limited	SOUTHWEST.NS	51	11.9	24.7	2.4	National Stock Exchange of India
Smart Sand, Inc.	SND	90	3.5	-3.8	0.4	NASDAQ Global Select
Schlumberger Limited	SLB	45,486	4.5	10.9	2.3	New York Stock Exchange
Tenaris S.A.	TEN.MI	19,160	6.9	10.7	1.1	Milan
TGS ASA	TGS.OL	1,679	1.1	14.0	0.8	Oslo Stock Exchange
Technip Energies N.V.	TE.PA	6,977	19.4	15.8	3.0	Paris
Tidewater Inc.	TDW	2,212	3.7	13.1	2.1	New York Stock Exchange
USA Compression Partners, LP	USAC	2,913	0.7	29.9	0.0	New York Stock Exchange
Total Energy Services Inc.	TOT.TO	300	1.9	6.9	0.7	Toronto Stock Exchange
United Drilling Tools Limited	UNIDT.NS	54	15.9	31.2	1.8	National Stock Exchange of India
Tidewater Inc.	TDW-WT	2,654	3.7	13.1	2.1	American Stock Exchange
TerraVest Industries Inc.	TVK.TO	2,455	15.2	44.9	8.4	Toronto Stock Exchange
Trican Well Service Ltd.	TCW.TO	578	3.6	7.7	1.7	Toronto Stock Exchange
United Drilling Tools Limited	UNIDT.BO	54	15.9	31.2	1.8	Bombay Stock Exchange
Tenaris S.A.	TS	19,008	6.6	10.6	1.1	New York Stock Exchange
TETRA Technologies, Inc.	TTI	452	2.7	4.1	1.7	New York Stock Exchange
Valaris Limited	VAL	2,945	3.5	9.6	1.3	New York Stock Exchange
STEP Energy Services Ltd.	STEP.TO	214	1.7	164.4	0.8	Toronto Stock Exchange
Multikarya Asia Pasifik Raya Tb	MKAP.JK	66	11.4	27.2	4.0	Jakarta Stock Exchange
Weatherford International plc	WFRD	3,457	2.4	7.5	2.6	NASDAQ Global Select
Cactus, Inc.	WHD	3,024	9.1	15.8	2.7	New York Stock Exchange
Worley Limited	WOR.AX	4,500	6.1	18.4	1.2	Australian Securities Exchange
Bristow Group Inc.	VTOL	918	0.8	7.9	1.0	New York Stock Exchange
Expro Group Holdings N.V.	XPRO	974	3.4	14.6	0.7	New York Stock Exchange
Select Energy Services, Inc.	WTTR	912	3.0	29.5	1.3	New York Stock Exchange
VIRIDIEN	VIRI.PA	468	-1.6	17.4	0.5	Paris