DCF Value

The DCF Value for Sea1 Offshore Inc (0I21) under the Base Case is 10.97 NOK. Compared with the current market price of 4.49 NOK, the stock appears Undervalued by 59% .

Key assumptions
0I21 DCF Value
Base Case
kr10.97
Undervaluation 59%
DCF Value
Price kr4.49
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time