Eidesvik Offshore Valuation

Q: What is the Fair Price of E1V when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

E1V (€1.12) is trading below our estimate of [[fair value]] (€3.81)

Is E1V undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of E1V when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: E1V (€1.12) is trading below our estimate of fair value (€3.81)

Significantly Below Fair Value: E1V is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for E1V?

Key metric: As E1V is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for E1V. This is calculated by dividing E1V's market cap by their current earnings.
What is E1V's PE Ratio?
PE Ratio	6.3x
Earnings	NOK 156.56m
Market Cap	NOK 985.27m

E1V key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	2.2x
Enterprise Value/EBITDA	6.6x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does E1V's PE Ratio compare to its peers?

The above table shows the PE ratio for E1V vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	10.5x
4DS Daldrup & Söhne	22x	9.2%	€47.9m
DR0 Deutsche Rohstoff	2.8x	-8.9%	€165.6m
BBERG Beerenberg	9.3x	18.8%	NOK 1.0b
BTP Baker Technology	7.8x	n/a	S$125.8m
E1V Eidesvik Offshore	6.3x	n/a	€985.3m

Price-To-Earnings vs Peers: E1V is good value based on its Price-To-Earnings Ratio (6.3x) compared to the peer average (10.5x).

Price to Earnings Ratio vs Industry

How does E1V's PE Ratio compare vs other companies in the European Energy Services Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: E1V is good value based on its Price-To-Earnings Ratio (6.3x) compared to the European Energy Services industry average (9.4x).

Price to Earnings Ratio vs Fair Ratio

What is E1V's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

E1V PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	6.3x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate E1V's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Hafnia

NOK 31.2b

Owns and operates oil product tankers in Bermuda.

RE0

NOK 5.10

6.3%

-13.6%

International Seaways

US$2.0b

Owns and operates a fleet of oceangoing vessels for the transportation of crude oil and petroleum products in the international flag trade.

IS5

US$39.13

-1.2%

-8.1%

Rubellite Energy

CA$215.6m

Rubellite Energy Inc., an energy company, engages in the exploration, development, and production of heavy crude oil from the Clearwater Formation in Eastern Alberta.

6L00

CA$1.31

-14.4%