DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

SEACOR Marine Holdings Inc. (SMHI)

Industrials | Marine Shipping

Today's Price

$9.03

Today's Fair Value

$5.17 -42.75%

Margin of Safety

-74.66%

Projected Value (5Y)

$8.33 -7.75%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 5.23% | CAGR (5y): 1.13%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.64x)

Discount Rate