Siem Offshore Inc
OSE:SIOFF
Intrinsic Value
The intrinsic value of one SIOFF stock under the Base Case scenario is 50.59 NOK. Compared to the current market price of 29.2 NOK, Siem Offshore Inc is Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Siem Offshore Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Siem Offshore Inc
Balance Sheet Decomposition
Siem Offshore Inc
Current Assets | 167.2m |
Cash & Short-Term Investments | 97.3m |
Receivables | 64.5m |
Other Current Assets | 5.3m |
Non-Current Assets | 919.8m |
Long-Term Investments | 452k |
PP&E | 846.7m |
Other Non-Current Assets | 72.7m |
Free Cash Flow Analysis
Siem Offshore Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Siem Offshore Inc
Revenue
|
336m
USD
|
Operating Expenses
|
-239.6m
USD
|
Operating Income
|
96.5m
USD
|
Other Expenses
|
78.1m
USD
|
Net Income
|
174.5m
USD
|
SIOFF Profitability Score
Profitability Due Diligence
Siem Offshore Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Siem Offshore Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
SIOFF Solvency Score
Solvency Due Diligence
Siem Offshore Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Siem Offshore Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SIOFF Price Targets Summary
Siem Offshore Inc
Dividends
Current shareholder yield for SIOFF 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 SIOFF stock under the Base Case scenario is 50.59 NOK.
Compared to the current market price of 29.2 NOK, Siem Offshore Inc is Undervalued by 42%.