Logo Spółki Bristow Group 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: 38.6
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 87.5

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 6.2 14.0 1.2
Bristow Group Inc. 1.4 9.2 1.1
Mediana / Bristow Group Inc. 4.3 1.5 1.1


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 4,517 -3.0 31.3 1.3 Amsterdam
ChampionX Corporation CHX 4,941 6.7 16.8 2.6 NASDAQ Global Select
CIMC Enric Holdings Limited 3899.HK 1,714 10.0 11.6 1.1 HKSE
Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft SLL.DE 552 3.8 10.8 1.0 Frankfurt Stock Exchange
Worley Limited WOR.AX 4,359 5.9 18.3 1.2 Australian Securities Exchange
Jutal Offshore Oil Services Limited 3303.HK 172 5.2 6.5 0.6 HKSE
Geospace Technologies Corporation GEOS 199 -101.0 -15.4 1.5 NASDAQ Global Select
China Petroleum Engineering Corporation 600339.SS 2,713 18.0 33.0 0.7 Shanghai
Liberty Energy Inc. LBRT 1,800 1.5 8.2 0.9 New York Stock Exchange
CMIC Ocean En-Tech Holding Co., Ltd. 0206.HK 105 4.7 11.3 0.6 HKSE
Zhongman Petroleum and Natural Gas Group Corp., Ltd. 603619.SS 1,222 6.1 11.6 2.1 Shanghai
Newpark Resources, Inc. NR 627 41.2 -4.2 1.9 New York Stock Exchange
Asian Energy Services Limited ASIANENE.NS 171 24.8 35.3 3.7 National Stock Exchange of India
TETRA Technologies, Inc. TTI 534 3.9 4.5 1.8 New York Stock Exchange
Schlumberger Limited SLB 49,911 5.1 10.9 2.2 New York Stock Exchange
ABL Group ASA ABL.OL 121 7.9 53.3 1.2 Oslo Stock Exchange
TGS ASA TGS.OL 1,419 0.7 56.9 0.7 Oslo Stock Exchange
Tidewater Inc. TDW 2,787 5.2 14.0 2.4 New York Stock Exchange
Weatherford International plc WFRD 4,054 3.3 8.3 2.6 NASDAQ Global Select
MRC Global Inc. MRC 1,182 4.7 -392.2 2.2 New York Stock Exchange
CES Energy Solutions Corp. CEU.TO 1,239 3.4 9.6 2.1 Toronto Stock Exchange
TechnipFMC plc FTI 14,628 10.0 16.0 4.5 New York Stock Exchange
Shandong Molong Petroleum Machinery Company Limited 0568.HK 619 57.7 -80.2 7.1 HKSE
Core Laboratories N.V. CLB 500 6.6 16.7 1.9 New York Stock Exchange
Ranger Energy Services, Inc. RNGR 277 4.1 12.6 1.0 New York Stock Exchange
Gas Arabian Services Company 9528.SR 755 31.8 24.9 7.0 Saudi
Halliburton Company HAL 18,233 2.9 9.8 1.7 New York Stock Exchange
Oil States International, Inc. OIS 308 3.3 30.7 0.4 New York Stock Exchange
Bumi Armada Bhd 5210.KL 556 0.2 4.1 0.4 Kuala Lumpur
NorAm Drilling AS NORAM.OL 112 5.0 19.8 1.9 Oslo Stock Exchange
Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft SBO.VI 546 3.8 10.8 1.0 Vienna
Innovex Downhole Solutions Inc INVX 1,114 5.2 7.7 1.1 New York Stock Exchange
Baker Hughes Company BKR 42,807 8.4 13.9 2.4 NASDAQ Global Select
Cactus, Inc. WHD 2,761 8.9 15.0 2.0 New York Stock Exchange
Lanpec Technologies Limited 601798.SS 467 -62.4 -46.7 2.8 Shanghai
Shandong Molong Petroleum Machinery Company Limited 002490.SZ 600 -32.0 -19.0 9.7 Shenzhen
Flotek Industries, Inc. FTK 356 16.4 28.7 5.6 New York Stock Exchange
Xinjiang Zhundong Petroleum Technology Co., Ltd. 002207.SZ 262 -152.1 -93.2 36.8 Shenzhen
Sinopec Oilfield Equipment Corporation 000852.SZ 898 18.8 84.6 2.1 Shenzhen
Archrock, Inc. AROC 4,197 2.3 18.0 3.0 New York Stock Exchange
MODEC, Inc. 6269.T 3,239 0.5 15.6 2.9 Tokyo
Recon Technology, Ltd. RCON 81 -13.6 -5.1 0.3 NASDAQ Capital Market
Dezhou United Petroleum Technology Co.,Ltd. 301158.SZ 386 25.4 27.5 2.1 Shenzhen
Houpu Clean Energy Group Co., Ltd. 300471.SZ 637 -101.9 -85.1 4.1 Shenzhen
Tidewater Inc. TDW-WT 2,654 5.2 14.0 2.4 American Stock Exchange
PT Sunindo Pratama Tbk SUNI.JK 113 8.4 10.9 2.5 Jakarta Stock Exchange
Enterprise Group, Inc. E.TO 81 9.4 30.9 1.3 Toronto Stock Exchange
NCS Multistage Holdings, Inc. NCSM 84 6.7 7.1 0.8 NASDAQ Capital Market
PT Citra Tubindo Tbk CTBN.JK 245 5.7 6.3 1.7 Jakarta Stock Exchange
Dolphin Offshore Enterprises (India) Limited DOLPHIN.NS 201 29.5 35.1 6.5 National Stock Exchange of India
Nanjing Develop Advanced Manufacturing Co., Ltd. 688377.SS 799 54.4 74.5 3.2 Shanghai
McCoy Global Inc. MCB.TO 59 6.4 11.6 1.6 Toronto Stock Exchange
North American Construction Group Ltd. NOA.TO 367 -0.8 12.2 1.0 Toronto Stock Exchange
Wasco Berhad 5142.KL 171 0.9 5.5 0.8 Kuala Lumpur
Tenaris S.A. TEN.MI 19,185 6.5 9.9 1.2 Milan
Eidesvik Offshore ASA EIOF.OL 95 2.0 11.5 0.6 Oslo Stock Exchange
Gaztransport & Technigaz SA GTT.PA 7,377 14.6 16.8 12.7 Paris
S.D. Standard ETC Plc SDSD.OL 94 -16.8 -5.6 0.9 Oslo Stock Exchange
Saipem SpA SPM.MI 5,226 3.2 13.7 1.6 Milan
Technip Energies N.V. TE.PA 7,027 21.9 18.5 3.5 Paris
Yantai Jereh Oilfield Services Group Co., Ltd. 002353.SZ 6,469 14.4 17.4 2.2 Shenzhen
National Energy Services Reunited Corp. NESR 688 1.5 8.7 0.7 NASDAQ Capital Market
Jindal Drilling & Industries Limited JINDRILL.BO 203 5.3 7.5 1.1 Bombay Stock Exchange
Dialog Group Berhad 7277.KL 2,386 15.0 34.1 1.6 Kuala Lumpur
Total Energy Services Inc. TOT.TO 328 2.2 7.2 0.8 Toronto Stock Exchange
Helix Energy Solutions Group, Inc. HLX 848 2.4 17.1 0.5 New York Stock Exchange
China Oil HBP Science & Technology Co., Ltd 002554.SZ 535 -24.5 -24.9 1.9 Shenzhen
Tenaris S.A. TS 19,476 6.3 9.7 1.2 New York Stock Exchange
Dayang Enterprise Holdings Bhd 5141.KL 490 3.9 7.0 1.1 Kuala Lumpur
Baker Technology Limited BTP.SI 84 7.8 5.9 0.5 Stock Exchange of Singapore
Anton Oilfield Services Group 3337.HK 541 3.7 15.8 1.1 HKSE
Fugro N.V. 0LNT.L 1,458 2.3 4.6 0.8 London Stock Exchange
Baker Hughes Company 0RR8.L 42,825 8.4 13.9 2.4 London Stock Exchange
TerraVest Industries Inc. TVK.TO 2,190 8.6 33.6 6.4 Toronto Stock Exchange
Trican Well Service Ltd. TCW.TO 764 4.9 10.3 2.2 Toronto Stock Exchange
Akastor ASA 0IPT.L 317 4.6 2.1 0.6 London Stock Exchange
Likhitha Infrastructure Limited LIKHITHA.BO 112 11.2 14.1 2.6 Bombay Stock Exchange
Gulf Marine Services PLC GMS.L 297 0.9 7.1 0.7 London Stock Exchange
USA Compression Partners, LP USAC 2,992 0.8 30.7 -60.0 New York Stock Exchange
Pulse Seismic Inc. PSD.TO 138 5.3 8.4 6.4 Toronto Stock Exchange
Offshore Oil Engineering Co.,Ltd 600583.SS 3,503 9.2 11.7 1.0 Shanghai
Expro Group Holdings N.V. XPRO 1,269 20.6 17.8 0.8 New York Stock Exchange
Honghua Group Limited 0196.HK 281 -3.5 310.9 0.7 HKSE
Shuifa Energas Gas Co., Ltd. 603318.SS 430 7.9 33.0 2.1 Shanghai
NOV Inc. NOV 4,570 3.1 9.7 0.7 New York Stock Exchange
Prosafe SE PRS.OL 145 -13.3 -0.0 -0.0 Oslo Stock Exchange
BW Offshore Limited BWO.OL 652 -5.7 10.8 0.7 Oslo Stock Exchange
Edda Wind ASA EWIND.OL 288 -4.8 -92.7 0.7 Oslo Stock Exchange
Subsea 7 S.A. SUBC.OL 5,719 4.3 21.4 1.4 Oslo Stock Exchange
Malaysia Marine and Heavy Engineering Holdings Berhad 5186.KL 133 3.4 4.6 0.4 Kuala Lumpur
Profire Energy, Inc. PFIE 117 15.0 20.9 1.9 NASDAQ Capital Market
Hans Energy Company Limited 0554.HK 152 -49.5 -6.4 1.1 HKSE
Forum Energy Technologies, Inc. FET 278 -5.8 -2.6 0.9 New York Stock Exchange
NOW Inc. DNOW 1,571 15.3 18.3 1.3 New York Stock Exchange
T7 Global Berhad 7228.KL 56 -9.1 5.3 0.5 Kuala Lumpur
CNOOC Energy Technology & Services Limited 600968.SS 5,789 8.0 10.9 1.5 Shanghai
Select Energy Services, Inc. WTTR 845 3.6 25.6 1.1 New York Stock Exchange
Sapura Energy Berhad 5218.KL 153 -7.9 -1.7 -0.2 Kuala Lumpur
PT Elnusa Tbk ELSA.JK 226 5.4 6.0 0.7 Jakarta Stock Exchange
Oceaneering International, Inc. OII 2,241 5.2 11.1 2.7 New York Stock Exchange
Aker Solutions ASA AKSO.OL 1,437 4.5 5.5 1.3 Oslo Stock Exchange
Suzhou Douson Drilling & Production Equipment Co.,Ltd. 603800.SS 1,575 72.6 166.2 13.1 Shanghai
China Oilfield Services Limited 2883.HK 7,450 9.2 9.4 0.7 HKSE
Asian Energy Services Limited ASIANENE.BO 170 24.8 35.3 3.7 Bombay Stock Exchange
Drilling Tools International Corp. DTI 80 0.4 -15.6 0.6 NASDAQ Capital Market
Enerflex Ltd. EFXT 1,184 1.3 15.7 1.1 New York Stock Exchange
PT Sillo Maritime Perdana Tbk SHIP.JK 729 18.7 103.1 4.7 Jakarta Stock Exchange
RPC, Inc. RES 976 4.9 17.8 0.9 New York Stock Exchange
Enerflex Ltd. EFX.TO 1,182 2.1 21.7 1.6 Toronto Stock Exchange
North American Construction Group Ltd. NOA 367 -0.8 12.2 1.0 New York Stock Exchange
ProPetro Holding Corp. PUMP 502 35.7 -3.3 0.6 New York Stock Exchange
DMC Global Inc. BOOM 127 -0.7 -0.8 0.5 NASDAQ Global Select
VIRIDIEN VIRI.PA 472 -1.8 14.7 0.4 Paris
Reach Subsea ASA REACH.OL 261 1.2 9.5 1.9 Oslo Stock Exchange
BOMESC Offshore Engineering Company Limited 603727.SS 566 57.6 81.3 1.3 Shanghai
Shawcor Ltd. MATR.TO 456 0.5 11.7 0.8 Toronto Stock Exchange
Bristow Group Inc. VTOL 1,092 1.4 9.2 1.1 New York Stock Exchange
LandBridge Company LLC LB 3,980 42.5 65.8 4.7 New York Stock Exchange
Halliburton Company 0R23.L 18,185 2.9 9.8 1.7 London Stock Exchange
Akastor ASA AKAST.OL 317 54.9 -52.2 0.6 Oslo Stock Exchange
Yinson Holdings Berhad 7293.KL 1,636 -2.4 10.5 0.9 Kuala Lumpur
Atlas Energy Solutions Inc. AESI 1,400 8.1 99.5 1.1 New York Stock Exchange
Valaris Limited VAL 3,265 3.5 11.7 1.4 New York Stock Exchange
Fugro N.V. FUR.AS 1,467 2.0 8.7 0.9 Amsterdam
SeaBird Exploration Plc SBX.OL 55 3.3 7.5 1.7 Oslo Stock Exchange
Natural Gas Services Group, Inc. NGS 314 2.1 17.0 1.1 New York Stock Exchange
China Oilfield Services Limited 601808.SS 7,364 7.3 19.7 1.5 Shanghai
Hunting PLC HTG.L 648 64.8 -24.8 0.8 London Stock Exchange
Pason Systems Inc. PSI.TO 640 6.2 12.3 1.7 Toronto Stock Exchange
Kodiak Gas Services, Inc. KGS 3,053 0.8 36.7 2.3 New York Stock Exchange
Source Energy Services Ltd. SHLE.TO 127 -0.4 4.2 0.8 Toronto Stock Exchange
ProFrac Holding Corp. ACDC 586 -9.1 -2.0 0.6 NASDAQ Global Select
Halliburton Company HAL.DE 18,231 2.9 9.8 1.7 Frankfurt Stock Exchange
NXT Energy Solutions Inc. SFD.TO 69 20.9 186.6 9.6 Toronto Stock Exchange
Calfrac Well Services Ltd. CFW.TO 215 -0.3 16.3 0.4 Toronto Stock Exchange
Likhitha Infrastructure Limited LIKHITHA.NS 112 11.2 14.1 2.6 National Stock Exchange of India
Jindal Drilling & Industries Limited JINDRILL.NS 204 5.3 7.5 1.1 National Stock Exchange of India
Smart Sand, Inc. SND 82 2.7 92.8 0.3 NASDAQ Global Select
Zhejiang Renzhi Co., Ltd. 002629.SZ 417 108.0 147.4 52.9 Shenzhen
Dalipal Holdings Limited 1921.HK 1,117 55.3 -101.4 5.9 HKSE
Ashtead Technology Holdings Plc AT.L 356 2.0 9.1 2.1 London Stock Exchange
Multikarya Asia Pasifik Raya Tb MKAP.JK 72 12.2 28.8 4.2 Jakarta Stock Exchange
STEP Energy Services Ltd. STEP.TO 227 1.9 -19.8 0.8 Toronto Stock Exchange