Golden Energy Offshore Services AS
OSE:GEOS
Intrinsic Value
The intrinsic value of one GEOS stock under the Base Case scenario is 36.28 NOK. Compared to the current market price of 19.4 NOK, Golden Energy Offshore Services AS is Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Golden Energy Offshore Services AS
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Golden Energy Offshore Services AS
Balance Sheet Decomposition
Golden Energy Offshore Services AS
Current Assets | 138.6m |
Cash & Short-Term Investments | 2.3m |
Receivables | 132.2m |
Other Current Assets | 4.2m |
Non-Current Assets | 1.4B |
Long-Term Investments | 45k |
PP&E | 1.4B |
Intangibles | 18.6m |
Free Cash Flow Analysis
Golden Energy Offshore Services AS
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Golden Energy Offshore Services AS
Revenue
|
512.8m
NOK
|
Cost of Revenue
|
-226.5m
NOK
|
Gross Profit
|
286.3m
NOK
|
Operating Expenses
|
-147.4m
NOK
|
Operating Income
|
138.9m
NOK
|
Other Expenses
|
-230.5m
NOK
|
Net Income
|
-91.6m
NOK
|
GEOS Profitability Score
Profitability Due Diligence
Golden Energy Offshore Services AS's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Golden Energy Offshore Services AS's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
GEOS Solvency Score
Solvency Due Diligence
Golden Energy Offshore Services AS's solvency score is 19/100. The higher the solvency score, the more solvent the company is.
Score
Golden Energy Offshore Services AS's solvency score is 19/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GEOS Price Targets Summary
Golden Energy Offshore Services AS
According to Wall Street analysts, the average 1-year price target for GEOS is 32.64 NOK with a low forecast of 32.32 NOK and a high forecast of 33.6 NOK.
Dividends
Current shareholder yield for GEOS is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one GEOS stock under the Base Case scenario is 36.28 NOK.
Compared to the current market price of 19.4 NOK, Golden Energy Offshore Services AS is Undervalued by 47%.