Logo Spółki Flotek Industries, Inc.: 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: 12.45
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 4.5

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

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 6.5 14.8 1.2
Flotek Industries, Inc. 16.4 28.7 5.6
Mediana / Flotek Industries, Inc. 0.4 0.5 0.2


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 4,689 -2.8 32.6 1.4 Amsterdam
ChampionX Corporation CHX 4,941 6.7 16.8 2.6 NASDAQ Global Select
CIMC Enric Holdings Limited 3899.HK 1,836 10.6 12.4 1.2 HKSE
Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft SLL.DE 511 3.6 10.2 0.9 Frankfurt Stock Exchange
Worley Limited WOR.AX 4,298 5.8 18.0 1.2 Australian Securities Exchange
Jutal Offshore Oil Services Limited 3303.HK 169 5.1 6.4 0.5 HKSE
Geospace Technologies Corporation GEOS 237 -119.8 -18.6 1.9 NASDAQ Global Select
China Petroleum Engineering Corporation 600339.SS 2,795 18.5 34.5 0.8 Shanghai
Liberty Energy Inc. LBRT 1,823 1.6 8.4 0.9 New York Stock Exchange
CMIC Ocean En-Tech Holding Co., Ltd. 0206.HK 116 5.1 12.4 0.6 HKSE
Zhongman Petroleum and Natural Gas Group Corp., Ltd. 603619.SS 1,289 6.5 12.2 2.2 Shanghai
Newpark Resources, Inc. NR 627 -15.6 185.4 1.9 New York Stock Exchange
Asian Energy Services Limited ASIANENE.NS 185 24.6 35.4 4.1 National Stock Exchange of India
TETRA Technologies, Inc. TTI 597 4.6 5.1 2.0 New York Stock Exchange
Schlumberger Limited SLB 53,431 5.5 11.7 2.4 New York Stock Exchange
ABL Group ASA ABL.OL 117 7.7 52.1 1.2 Oslo Stock Exchange
TGS ASA TGS.OL 1,521 0.8 61.1 0.8 Oslo Stock Exchange
Tidewater Inc. TDW 2,943 5.6 14.9 2.6 New York Stock Exchange
Innovex Downhole Solutions Inc INVX 1,166 5.5 8.2 1.2 New York Stock Exchange
Weatherford International plc WFRD 4,453 3.7 9.2 2.9 NASDAQ Global Select
MRC Global Inc. MRC 1,270 5.4 -424.9 2.4 New York Stock Exchange
CES Energy Solutions Corp. CEU.TO 1,297 3.7 10.0 2.3 Toronto Stock Exchange
TechnipFMC plc FTI 14,984 10.4 16.6 4.6 New York Stock Exchange
Shandong Molong Petroleum Machinery Company Limited 0568.HK 612 41.6 -12.1 6.2 HKSE
Shandong Molong Petroleum Machinery Company Limited 002490.SZ 635 -32.7 -19.4 10.0 Shenzhen
Core Laboratories N.V. CLB 521 7.1 17.9 2.0 New York Stock Exchange
Ranger Energy Services, Inc. RNGR 299 4.4 13.8 1.1 New York Stock Exchange
Gas Arabian Services Company 9528.SR 757 31.9 25.0 7.0 Saudi
Halliburton Company HAL 19,085 3.1 10.3 1.8 New York Stock Exchange
Sinopec Oilfield Equipment Corporation 000852.SZ 940 19.2 85.9 2.1 Shenzhen
Oil States International, Inc. OIS 331 3.8 34.0 0.5 New York Stock Exchange
Bumi Armada Bhd 5210.KL 543 0.1 4.0 0.4 Kuala Lumpur
NorAm Drilling AS NORAM.OL 115 5.2 20.6 2.0 Oslo Stock Exchange
Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft SBO.VI 511 3.6 10.2 0.9 Vienna
Baker Hughes Company BKR 43,819 8.7 14.4 2.5 NASDAQ Global Select
Cactus, Inc. WHD 2,857 9.4 15.9 2.1 New York Stock Exchange
Lanpec Technologies Limited 601798.SS 518 -66.5 -49.7 3.0 Shanghai
Flotek Industries, Inc. FTK 374 17.3 30.0 5.9 New York Stock Exchange
Xinjiang Zhundong Petroleum Technology Co., Ltd. 002207.SZ 297 -169.4 -103.5 40.9 Shenzhen
Archrock, Inc. AROC 4,243 2.6 18.9 3.1 New York Stock Exchange
MODEC, Inc. 6269.T 3,438 0.5 16.7 3.1 Tokyo
Nanjing Develop Advanced Manufacturing Co., Ltd. 688377.SS 862 55.9 76.5 3.3 Shanghai
Dezhou United Petroleum Technology Co.,Ltd. 301158.SZ 408 24.5 26.6 2.2 Shenzhen
Houpu Clean Energy Group Co., Ltd. 300471.SZ 665 -102.3 -85.4 4.1 Shenzhen
North American Construction Group Ltd. NOA.TO 387 -0.9 15.5 1.2 Toronto Stock Exchange
Saipem SpA SPM.MI 5,527 3.4 14.5 1.7 Milan
National Energy Services Reunited Corp. NESR 862 2.2 10.9 0.9 NASDAQ Capital Market
Tidewater Inc. TDW-WT 2,654 5.6 14.9 2.6 American Stock Exchange
PT Sunindo Pratama Tbk SUNI.JK 118 8.8 11.5 2.7 Jakarta Stock Exchange
Enterprise Group, Inc. E.TO 81 9.9 32.5 1.3 Toronto Stock Exchange
NCS Multistage Holdings, Inc. NCSM 100 6.6 7.7 0.9 NASDAQ Capital Market
PT Citra Tubindo Tbk CTBN.JK 287 6.5 7.4 2.0 Jakarta Stock Exchange
Recon Technology, Ltd. RCON 70 -11.1 -4.0 0.2 NASDAQ Capital Market
Dolphin Offshore Enterprises (India) Limited DOLPHIN.NS 200 29.5 35.1 6.5 National Stock Exchange of India
McCoy Global Inc. MCB.TO 65 7.2 13.1 1.5 Toronto Stock Exchange
Wasco Berhad 5142.KL 173 1.0 5.5 0.8 Kuala Lumpur
Tenaris S.A. TEN.MI 19,137 6.5 10.0 1.2 Milan
Eidesvik Offshore ASA EIOF.OL 96 2.0 11.6 0.6 Oslo Stock Exchange
S.D. Standard ETC Plc SDSD.OL 95 -31.0 -15.2 0.8 Oslo Stock Exchange
Gaztransport & Technigaz SA GTT.PA 7,311 14.6 16.8 12.7 Paris
Technip Energies N.V. TE.PA 6,964 14.4 14.8 3.4 Paris
Yantai Jereh Oilfield Services Group Co., Ltd. 002353.SZ 6,505 14.8 17.4 2.2 Shenzhen
Jindal Drilling & Industries Limited JINDRILL.BO 205 5.4 7.6 1.1 Bombay Stock Exchange
Dialog Group Berhad 7277.KL 2,509 15.7 35.6 1.7 Kuala Lumpur
Total Energy Services Inc. TOT.TO 361 2.2 7.6 0.9 Toronto Stock Exchange
Helix Energy Solutions Group, Inc. HLX 936 2.9 19.1 0.6 New York Stock Exchange
China Oil HBP Science & Technology Co., Ltd 002554.SZ 556 -25.7 -26.0 2.0 Shenzhen
Tenaris S.A. TS 19,724 6.5 9.8 1.2 New York Stock Exchange
Dayang Enterprise Holdings Bhd 5141.KL 487 3.9 6.9 1.1 Kuala Lumpur
Baker Technology Limited BTP.SI 85 8.0 6.1 0.5 Stock Exchange of Singapore
Anton Oilfield Services Group 3337.HK 534 3.7 15.7 1.1 HKSE
Fugro N.V. 0LNT.L 1,445 2.3 4.6 0.8 London Stock Exchange
Baker Hughes Company 0RR8.L 44,098 8.7 14.4 2.5 London Stock Exchange
TerraVest Industries Inc. TVK.TO 2,257 8.9 36.5 4.2 Toronto Stock Exchange
Trican Well Service Ltd. TCW.TO 748 4.9 10.2 2.2 Toronto Stock Exchange
Akastor ASA 0IPT.L 318 4.6 2.1 0.6 London Stock Exchange
Likhitha Infrastructure Limited LIKHITHA.BO 114 12.0 15.1 2.7 Bombay Stock Exchange
NOV Inc. NOV 4,895 3.4 10.5 0.8 New York Stock Exchange
BW Offshore Limited BWO.OL 663 -5.5 11.1 0.7 Oslo Stock Exchange
Gulf Marine Services PLC GMS.L 297 1.0 7.2 0.7 London Stock Exchange
USA Compression Partners, LP USAC 2,953 0.8 30.9 -60.5 New York Stock Exchange
Pulse Seismic Inc. PSD.TO 142 5.5 8.8 6.8 Toronto Stock Exchange
Malaysia Marine and Heavy Engineering Holdings Berhad 5186.KL 129 3.3 4.4 0.4 Kuala Lumpur
Offshore Oil Engineering Co.,Ltd 600583.SS 3,494 9.3 12.2 0.9 Shanghai
Forum Energy Technologies, Inc. FET 298 -6.2 -2.8 0.9 New York Stock Exchange
NOW Inc. DNOW 1,695 16.5 20.0 1.4 New York Stock Exchange
Expro Group Holdings N.V. XPRO 1,440 23.3 20.4 1.0 New York Stock Exchange
Honghua Group Limited 0196.HK 287 -3.5 311.5 0.7 HKSE
Shuifa Energas Gas Co., Ltd. 603318.SS 444 8.1 33.6 2.2 Shanghai
Valaris Limited Warrants VAL-WT 3,342 3.8 12.7 1.5 New York Stock Exchange
PT Elnusa Tbk ELSA.JK 231 5.5 6.2 0.8 Jakarta Stock Exchange
Oceaneering International, Inc. OII 2,414 5.6 11.9 2.8 New York Stock Exchange
Prosafe SE PRS.OL 145 -13.0 -0.0 -0.0 Oslo Stock Exchange
Edda Wind ASA EWIND.OL 289 -4.6 -93.9 0.7 Oslo Stock Exchange
Subsea 7 S.A. SUBC.OL 6,056 4.5 22.7 1.5 Oslo Stock Exchange
Profire Energy, Inc. PFIE 117 15.0 20.9 1.9 NASDAQ Capital Market
Hans Energy Company Limited 0554.HK 160 -47.9 -6.7 1.2 HKSE
T7 Global Berhad 7228.KL 54 -9.2 5.0 0.5 Kuala Lumpur
North American Construction Group Ltd. NOA 387 -0.9 15.5 1.2 New York Stock Exchange
Select Energy Services, Inc. WTTR 869 3.9 27.2 1.1 New York Stock Exchange
CNOOC Energy Technology & Services Limited 600968.SS 5,743 8.1 11.0 1.5 Shanghai
Sapura Energy Berhad 5218.KL 2,644 6.5 -30.0 -3.1 Kuala Lumpur
DMC Global Inc. BOOM 140 -0.8 -0.8 0.5 NASDAQ Global Select
Reach Subsea ASA REACH.OL 263 1.3 9.6 1.9 Oslo Stock Exchange
Aker Solutions ASA AKSO.OL 1,466 4.6 5.6 1.3 Oslo Stock Exchange
Suzhou Douson Drilling & Production Equipment Co.,Ltd. 603800.SS 1,421 67.7 155.3 12.3 Shanghai
China Oilfield Services Limited 2883.HK 7,659 9.5 9.6 0.7 HKSE
Asian Energy Services Limited ASIANENE.BO 184 24.6 35.4 4.1 Bombay Stock Exchange
Drilling Tools International Corp. DTI 69 0.4 -15.7 0.6 NASDAQ Capital Market
Enerflex Ltd. EFXT 1,208 1.2 9.4 1.1 New York Stock Exchange
PT Sillo Maritime Perdana Tbk SHIP.JK 751 11.8 36.6 5.1 Jakarta Stock Exchange
RPC, Inc. RES 1,046 5.3 19.3 1.0 New York Stock Exchange
Shawcor Ltd. MATR.TO 490 1.6 15.2 0.9 Toronto Stock Exchange
Enerflex Ltd. EFX.TO 1,205 1.2 9.4 1.1 Toronto Stock Exchange
ProPetro Holding Corp. PUMP 515 37.2 -3.4 0.6 New York Stock Exchange
LandBridge Company LLC LB 4,026 44.7 68.9 4.9 New York Stock Exchange
VIRIDIEN VIRI.PA 468 -1.9 -111.6 0.4 Paris
BOMESC Offshore Engineering Company Limited 603727.SS 576 57.9 81.8 1.3 Shanghai
Bristow Group Inc. VTOL 1,095 1.5 9.3 1.1 New York Stock Exchange
Atlas Energy Solutions Inc. AESI 1,456 8.5 105.2 1.2 New York Stock Exchange
Halliburton Company 0R23.L 19,107 3.1 10.3 1.8 London Stock Exchange
Fugro N.V. FUR.AS 1,545 2.2 9.3 1.0 Amsterdam
Akastor ASA AKAST.OL 318 55.0 -52.3 0.6 Oslo Stock Exchange
Yinson Holdings Berhad 7293.KL 1,638 -2.4 10.4 0.9 Kuala Lumpur
Valaris Limited VAL 3,512 3.8 12.7 1.5 New York Stock Exchange
Hunting PLC HTG.L 684 68.3 -26.3 0.8 London Stock Exchange
SeaBird Exploration Plc SBX.OL 55 3.4 7.6 1.7 Oslo Stock Exchange
Pason Systems Inc. PSI.TO 657 6.4 12.7 1.9 Toronto Stock Exchange
Kodiak Gas Services, Inc. KGS 3,025 0.9 37.5 2.3 New York Stock Exchange
Natural Gas Services Group, Inc. NGS 319 2.5 18.4 1.2 New York Stock Exchange
Source Energy Services Ltd. SHLE.TO 142 -0.3 4.9 0.9 Toronto Stock Exchange
ProFrac Holding Corp. ACDC 656 -1.6 -2.4 0.7 NASDAQ Global Select
Halliburton Company HAL.DE 18,744 3.1 10.2 1.8 Frankfurt Stock Exchange
Calfrac Well Services Ltd. CFW.TO 212 -0.1 30.2 0.5 Toronto Stock Exchange
NXT Energy Solutions Inc. SFD.TO 62 18.9 170.6 8.8 Toronto Stock Exchange
China Oilfield Services Limited 601808.SS 7,698 7.6 20.6 1.6 Shanghai
Smart Sand, Inc. SND 87 1.9 97.2 0.3 NASDAQ Global Select
Zhejiang Renzhi Co., Ltd. 002629.SZ 428 108.5 148.1 53.1 Shenzhen
Dalipal Holdings Limited 1921.HK 1,111 55.0 -101.0 5.9 HKSE
STEP Energy Services Ltd. STEP.TO 223 2.5 -15.2 0.8 Toronto Stock Exchange
Ashtead Technology Holdings Plc AT.L 373 2.3 9.6 2.2 London Stock Exchange
Likhitha Infrastructure Limited LIKHITHA.NS 114 12.0 15.1 2.7 National Stock Exchange of India
Jindal Drilling & Industries Limited JINDRILL.NS 205 5.4 7.6 1.1 National Stock Exchange of India
Multikarya Asia Pasifik Raya Tb MKAP.JK 71 12.1 28.4 4.2 Jakarta Stock Exchange
Solaris Energy Infrastructure, Inc. SEI 1,948 10.9 50.2 3.0 New York Stock Exchange
Icon Offshore Bhd 5255.KL 432 12.4 15.7 2.0 Malaysian Stock Exchange