Thalassa Holdings Limited, together with its subsidiaries, provides geophysical project management services and supplies equipment. More info.
Sorry, no analysis for Thalassa Holdings's competitors could be found in our database.
The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value. We use
analyst's estimates of cash flows going forward 5 years.
See our documentation to learn about this calculation.
|Levered FCF (USD, Millions)||$0.12||$0.11||$0.10||$0.09||$0.09|
|Source||Extrapolated @ (-6.43%)||Extrapolated @ (-6.43%)||Extrapolated @ (-6.43%)||Extrapolated @ (-6.43%)||Extrapolated @ (-6.43%)|
Discounted (@ 8.3%)
Present value of next 5 years cash flows:
Terminal Value = FCF2021 × (1 + g) ÷ (Discount Rate – g)
Terminal Value = $0 × (1 + 1.49%) ÷ (8.3% – 1.49%)
Terminal value based on the Perpetuity Method where growth (g) =
Present value of terminal value:
Equity Value (Total value) = Present value of next 5 years cash flows +
$1 = $0 + $1
Value = Total value / Shares Outstanding ($1 / 20)Discount to Share Price
Value per share (USD): $0.06Exchange rate USD/GBP = 0.751
Value per share (GBP): £0.05
Current discount (share price of £1): -1966.25%
The discount rate, or required rate of return, is estimated by calculating the Cost of Equity.
Discount rate = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
Discount rate = 8.3% = 1.49% + (0.8 * 8.51%)
The Levered Beta is the Unlevered Beta adjusted for financial leverage. It is limited to 0.8 to 2.0 (practical range for a stable firm). Note the market value of equity is used not the book value (£19,808,387).
Levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
0.362 = 0.362 (1 + (1- 35%) (0%))
Levered Beta used in calculation = 0.8
Dave Grant serves as Chief Executive Officer of Autonomous Robotics Ltd at Thalassa Holdings Ltd.
Average tenure and age of the Thalassa Holdings board of directors in years:
Thalassa Holdings Limited, together with its subsidiaries, provides geophysical project management services and supplies equipment. It offers marine geophysical services in the areas of production enhancement, exploration, and surveying, as well as provides permanent reservoir monitoring services. The company was incorporated in 2007 and is based in Road Town, the British Virgin Islands.
|Name:||Thalassa Holdings Limited|
Thalassa Holdings Limited
PO Box 800,
British Virgin Islands
|Exchange Symbol||Ticker Symbol||Security||Exchange||Country||Currency||Listed on|
|AIM||THAL||Ordinary Shares||London Stock Exchange AIM Market||GB||GBP||20. Jan 2009|
|Industry:||Oil and Gas Equipment and Services|