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	6.5	13.9	1.3
Expro Group Holdings N.V.	3.8	16.1	0.7
Mediana / Expro Group Holdings N.V.	1.7	0.9	1.7

---

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	4,685	-3.0	11.5	1.4	Amsterdam
ChampionX Corporation	CHX	5,249	7.2	17.9	2.7	NASDAQ Global Select
CIMC Enric Holdings Limited	3899.HK	1,664	9.8	11.1	1.1	HKSE
Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft	SLL.DE	550	3.8	10.8	1.0	Frankfurt Stock Exchange
Worley Limited	WOR.AX	4,671	6.3	18.8	1.2	Australian Securities Exchange
Jutal Offshore Oil Services Limited	3303.HK	182	5.3	6.8	0.6	HKSE
Geospace Technologies Corporation	GEOS	162	-24.3	-9.8	1.2	NASDAQ Global Select
China Petroleum Engineering Corporation	600339.SS	2,633	17.8	32.2	0.7	Shanghai
Liberty Energy Inc.	LBRT	2,041	1.7	8.0	1.0	New York Stock Exchange
CMIC Ocean En-Tech Holding Co., Ltd.	0206.HK	94	4.3	10.2	0.5	HKSE
Energy International Investments Holdings Limited	0353.HK	53	3.3	6.9	0.4	HKSE
Zhongman Petroleum and Natural Gas Group Corp., Ltd.	603619.SS	1,231	6.0	11.4	2.1	Shanghai
Newpark Resources, Inc.	NR	627	41.2	-4.2	1.9	New York Stock Exchange
Asian Energy Services Limited	ASIANENE.NS	153	21.9	29.6	3.1	National Stock Exchange of India
TETRA Technologies, Inc.	TTI	478	2.9	4.3	1.7	New York Stock Exchange
Schlumberger Limited	SLB	50,754	5.1	12.2	2.6	New York Stock Exchange
ABL Group ASA	ABL.OL	120	7.7	52.6	1.2	Oslo Stock Exchange
TGS ASA	TGS.OL	1,563	1.0	13.0	0.8	Oslo Stock Exchange
Tidewater Inc.	TDW	2,622	4.5	15.4	2.4	New York Stock Exchange
MRC Global Inc.	MRC	1,090	4.0	78.5	2.1	New York Stock Exchange
CES Energy Solutions Corp.	CEU.TO	1,189	3.2	9.1	2.0	Toronto Stock Exchange
TechnipFMC plc	FTI	14,975	10.3	18.1	4.9	New York Stock Exchange
Shandong Molong Petroleum Machinery Company Limited	0568.HK	584	54.6	-97.2	8.6	HKSE
Shandong Molong Petroleum Machinery Company Limited	002490.SZ	501	-25.2	-17.8	9.1	Shenzhen
Core Laboratories N.V.	CLB	607	6.7	21.6	2.4	New York Stock Exchange
Ranger Energy Services, Inc.	RNGR	278	4.0	13.9	1.0	New York Stock Exchange
Gas Arabian Services Company	9528.SR	695	29.4	22.9	6.4	Saudi
Halliburton Company	HAL	19,748	3.0	9.5	1.9	New York Stock Exchange
Oil States International, Inc.	OIS	351	3.9	64.7	0.5	New York Stock Exchange
Bumi Armada Bhd	5210.KL	621	0.4	4.5	0.4	Kuala Lumpur
NorAm Drilling AS	NORAM.OL	102	4.6	18.1	1.7	Oslo Stock Exchange
Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft	SBO.VI	546	3.8	10.8	1.0	Vienna
Innovex Downhole Solutions Inc	INVX	1,127	6.3	8.9	1.2	New York Stock Exchange
Baker Hughes Company	BKR	40,221	8.0	13.8	2.4	NASDAQ Global Select
Weatherford International plc	WFRD	4,223	3.1	9.0	3.1	NASDAQ Global Select
Cactus, Inc.	WHD	3,152	9.4	16.4	2.8	New York Stock Exchange
Lanpec Technologies Limited	601798.SS	395	-50.7	-38.4	2.3	Shanghai
Flotek Industries, Inc.	FTK	401	22.5	27.8	3.3	New York Stock Exchange
Xinjiang Zhundong Petroleum Technology Co., Ltd.	002207.SZ	274	-155.3	-95.1	37.6	Shenzhen
Sinopec Oilfield Equipment Corporation	000852.SZ	912	18.9	84.9	2.1	Shenzhen
Archrock, Inc.	AROC	4,121	2.9	20.0	3.0	New York Stock Exchange
MODEC, Inc.	6269.T	2,975	0.4	13.5	2.5	Tokyo
Dezhou United Petroleum Technology Co.,Ltd.	301158.SZ	358	23.4	25.0	1.9	Shenzhen
Houpu Clean Energy Group Co., Ltd.	300471.SZ	716	-112.3	-93.7	4.5	Shenzhen
North American Construction Group Ltd.	NOA.TO	467	-0.4	15.5	1.3	Toronto Stock Exchange
Tidewater Inc.	TDW-WT	2,654	4.5	15.4	2.4	American Stock Exchange
PT Sunindo Pratama Tbk	SUNI.JK	119	6.8	8.2	2.3	Jakarta Stock Exchange
Enterprise Group, Inc.	E.TO	100	11.7	38.6	1.6	Toronto Stock Exchange
South West Pinnacle Exploration Limited	SOUTHWEST.BO	51	12.3	25.5	2.5	Bombay Stock Exchange
NCS Multistage Holdings, Inc.	NCSM	75	6.4	8.8	0.7	NASDAQ Capital Market
PT Citra Tubindo Tbk	CTBN.JK	422	9.0	10.8	2.9	Jakarta Stock Exchange
Recon Technology, Ltd.	RCON	70	-10.0	-3.5	0.3	NASDAQ Capital Market
Dolphin Offshore Enterprises (India) Limited	DOLPHIN.NS	209	33.2	38.5	6.6	National Stock Exchange of India
Nanjing Develop Advanced Manufacturing Co., Ltd.	688377.SS	678	44.7	61.2	2.6	Shanghai
McCoy Global Inc.	MCB.TO	81	8.0	14.8	2.0	Toronto Stock Exchange
Wasco Berhad	5142.KL	177	1.1	5.8	0.9	Kuala Lumpur
S.D. Standard ETC Plc	SDSD.OL	95	-16.9	-5.7	0.9	Oslo Stock Exchange
Tenaris S.A.	TEN.MI	20,442	7.4	11.5	1.2	Milan
Eidesvik Offshore ASA	EIOF.OL	93	1.8	11.2	0.6	Oslo Stock Exchange
Saipem SpA	SPM.MI	5,493	3.4	14.4	1.7	Milan
Gaztransport & Technigaz SA	GTT.PA	7,365	15.7	18.2	13.7	Paris
Technip Energies N.V.	TE.PA	7,016	20.5	17.2	3.2	Paris
National Energy Services Reunited Corp.	NESR	613	1.2	8.0	0.7	NASDAQ Capital Market
Yantai Jereh Oilfield Services Group Co., Ltd.	002353.SZ	4,961	11.0	13.1	1.6	Shenzhen
Jindal Drilling & Industries Limited	JINDRILL.BO	208	6.0	8.2	1.1	Bombay Stock Exchange
Dialog Group Berhad	7277.KL	2,138	13.6	31.0	1.5	Kuala Lumpur
Total Energy Services Inc.	TOT.TO	295	1.9	6.4	0.7	Toronto Stock Exchange
Helix Energy Solutions Group, Inc.	HLX	998	2.6	11.6	0.6	New York Stock Exchange
China Oil HBP Science & Technology Co., Ltd	002554.SZ	532	-24.4	-24.8	1.9	Shenzhen
Tenaris S.A.	TS	20,545	7.1	11.5	1.2	New York Stock Exchange
Dayang Enterprise Holdings Bhd	5141.KL	507	4.0	7.3	1.2	Kuala Lumpur
Baker Technology Limited	BTP.SI	87	8.0	6.1	0.5	Stock Exchange of Singapore
Anton Oilfield Services Group	3337.HK	513	3.5	15.1	1.0	HKSE
Fugro N.V.	0LNT.L	1,596	2.6	4.8	1.1	London Stock Exchange
United Drilling Tools Limited	UNIDT.NS	53	15.4	30.4	1.7	National Stock Exchange of India
Baker Hughes Company	0RR8.L	40,252	8.0	13.8	2.4	London Stock Exchange
TerraVest Industries Inc.	TVK.TO	2,627	11.2	40.1	7.7	Toronto Stock Exchange
Trican Well Service Ltd.	TCW.TO	755	4.7	10.8	2.2	Toronto Stock Exchange
United Drilling Tools Limited	UNIDT.BO	53	15.4	30.4	1.7	Bombay Stock Exchange
Akastor ASA	0IPT.L	334	4.7	2.5	0.6	London Stock Exchange
Likhitha Infrastructure Limited	LIKHITHA.BO	131	12.7	16.2	3.0	Bombay Stock Exchange
BW Offshore Limited	BWO.OL	619	-2.9	6.3	0.6	Oslo Stock Exchange
Gulf Marine Services PLC	GMS.L	312	1.4	7.5	0.8	London Stock Exchange
USA Compression Partners, LP	USAC	2,918	0.8	30.2	0.0	New York Stock Exchange
Pulse Seismic Inc.	PSD.TO	133	6.6	12.9	8.8	Toronto Stock Exchange
Offshore Oil Engineering Co.,Ltd	600583.SS	3,436	9.0	11.3	0.9	Shanghai
Expro Group Holdings N.V.	XPRO	1,100	3.8	16.1	0.7	New York Stock Exchange
Honghua Group Limited	0196.HK	263	-3.9	285.8	0.6	HKSE
Shuifa Energas Gas Co., Ltd.	603318.SS	440	8.1	33.6	2.2	Shanghai
South West Pinnacle Exploration Limited	SOUTHWEST.NS	52	12.3	25.5	2.5	National Stock Exchange of India
NOV Inc.	NOV	5,195	3.2	8.9	0.8	New York Stock Exchange
Edda Wind ASA	EWIND.OL	290	-7.3	-85.4	0.7	Oslo Stock Exchange
Subsea 7 S.A.	SUBC.OL	5,729	4.7	30.2	1.4	Oslo Stock Exchange
Malaysia Marine and Heavy Engineering Holdings Berhad	5186.KL	134	3.4	4.6	0.4	Kuala Lumpur
Profire Energy, Inc.	PFIE	117	11.2	13.3	1.9	NASDAQ Capital Market
Forum Energy Technologies, Inc.	FET	261	-6.4	-2.1	0.8	New York Stock Exchange
NOW Inc.	DNOW	1,433	14.3	17.7	1.3	New York Stock Exchange
T7 Global Berhad	7228.KL	54	-9.2	5.1	0.5	Kuala Lumpur
Select Energy Services, Inc.	WTTR	999	3.3	31.9	1.4	New York Stock Exchange
CNOOC Energy Technology & Services Limited	600968.SS	5,928	8.2	11.3	1.5	Shanghai
Sapura Energy Berhad	5218.KL	173	-7.9	-1.7	-0.2	Kuala Lumpur
PT Elnusa Tbk	ELSA.JK	219	3.9	5.0	0.7	Jakarta Stock Exchange
DMC Global Inc.	BOOM	176	-0.8	-1.1	0.7	NASDAQ Global Select
Oceaneering International, Inc.	OII	2,213	4.4	12.1	2.9	New York Stock Exchange
Reach Subsea ASA	REACH.OL	256	1.2	9.3	1.8	Oslo Stock Exchange
Aker Solutions ASA	AKSO.OL	1,568	4.9	6.1	1.4	Oslo Stock Exchange
China Oilfield Services Limited	2883.HK	7,408	9.2	8.7	0.7	HKSE
Asian Energy Services Limited	ASIANENE.BO	153	21.9	29.6	3.1	Bombay Stock Exchange
Drilling Tools International Corp.	DTI	85	1.2	-47.3	0.7	NASDAQ Capital Market
Enerflex Ltd.	EFXT	971	0.8	12.8	0.9	New York Stock Exchange
Hans Energy Company Limited	0554.HK	146	-50.6	-6.4	1.1	HKSE
PT Sillo Maritime Perdana Tbk	SHIP.JK	535	7.1	38.0	3.4	Jakarta Stock Exchange
RPC, Inc.	RES	1,141	6.2	14.4	1.0	New York Stock Exchange
North American Construction Group Ltd.	NOA	466	-0.4	15.5	1.3	New York Stock Exchange
Enerflex Ltd.	EFX.TO	967	1.4	17.5	1.3	Toronto Stock Exchange
ProPetro Holding Corp.	PUMP	681	19.4	-4.6	0.8	New York Stock Exchange
VIRIDIEN	VIRI.PA	471	-1.5	18.3	0.5	Paris
Suzhou Douson Drilling & Production Equipment Co.,Ltd.	603800.SS	754	36.5	86.8	6.8	Shanghai
BOMESC Offshore Engineering Company Limited	603727.SS	564	40.9	53.9	1.3	Shanghai
Shawcor Ltd.	MATR.TO	566	1.8	14.3	1.0	Toronto Stock Exchange
Bristow Group Inc.	VTOL	1,034	1.3	8.9	1.1	New York Stock Exchange
LandBridge Company LLC	LB	1,396	331.4	-30.3	3.2	New York Stock Exchange
Halliburton Company	0R23.L	19,739	3.0	9.5	1.9	London Stock Exchange
Yinson Holdings Berhad	7293.KL	1,634	-2.3	10.5	0.9	Kuala Lumpur
Atlas Energy Solutions Inc.	AESI	1,773	5.6	49.3	1.3	New York Stock Exchange
Akastor ASA	AKAST.OL	333	36.0	3.9	0.6	Oslo Stock Exchange
Valaris Limited	VAL	3,564	4.4	11.4	1.6	New York Stock Exchange
Fugro N.V.	FUR.AS	1,663	2.6	5.2	0.9	Amsterdam
SeaBird Exploration Plc	SBX.OL	55	3.4	7.6	1.7	Oslo Stock Exchange
Natural Gas Services Group, Inc.	NGS	307	2.4	17.9	1.2	New York Stock Exchange
China Oilfield Services Limited	601808.SS	7,147	7.0	19.4	1.5	Shanghai
Hunting PLC	HTG.L	691	7.5	5.8	0.8	London Stock Exchange
Pason Systems Inc.	PSI.TO	748	7.1	14.3	2.0	Toronto Stock Exchange
Kodiak Gas Services, Inc.	KGS	2,833	4.9	56.0	2.1	New York Stock Exchange
Source Energy Services Ltd.	SHLE.TO	141	-0.4	6.2	0.9	Toronto Stock Exchange
ProFrac Holding Corp.	ACDC	1,278	0.0	-5.4	1.3	NASDAQ Global Select
Halliburton Company	HAL.DE	19,569	3.0	9.5	1.9	Frankfurt Stock Exchange
Calfrac Well Services Ltd.	CFW.TO	215	-0.3	16.2	0.4	Toronto Stock Exchange
Jindal Drilling & Industries Limited	JINDRILL.NS	208	6.0	8.2	1.1	National Stock Exchange of India
Smart Sand, Inc.	SND	90	3.6	-3.8	0.4	NASDAQ Global Select
Zhejiang Renzhi Co., Ltd.	002629.SZ	373	98.5	134.4	48.3	Shenzhen
Dalipal Holdings Limited	1921.HK	1,094	53.5	-98.8	5.8	HKSE
STEP Energy Services Ltd.	STEP.TO	250	2.2	-21.9	0.9	Toronto Stock Exchange
Ashtead Technology Holdings Plc	AT.L	502	3.7	12.9	2.9	London Stock Exchange
Likhitha Infrastructure Limited	LIKHITHA.NS	131	12.7	16.2	3.0	National Stock Exchange of India
Multikarya Asia Pasifik Raya Tb	MKAP.JK	66	11.1	26.4	3.9	Jakarta Stock Exchange