Seamec Limited

BSE SEAMECLTD Stock
Yield per half year: -12.61%
Dividend yield: 0%
Sector: Industrials

Fair price Seamec Limited

Current price
862.65 β‚Ή
Average price
727.76 β‚Ή -15.64%
Price based on EPS
474.93 β‚Ή -44.94%
Price according to DCF model (ebitda)
1124.64 β‚Ή +30.37%
Discount price Net Income
583.72 β‚Ή -32.33%
3.33/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 474.93 β‚Ή
Current price = 862.65 β‚Ή (difference = -44.94%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = βˆ‘ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 1 124.64 β‚Ή
Current price = 862.65 β‚Ή (difference = +30.37%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = βˆ‘ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 9 323.62 β‚Ή
Current price = 862.65 β‚Ή (difference = +980.81%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe