SBM Offshore stock: fair value
SBMO.ASThe fair value of SBM Offshore under our model is $75.27, the price is 50% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Significantly undervaluedIn our model the price counts as cheap below $53.76 and expensive above $125.45 (uncertainty high, one part of the fair value is more than twice the other).
The two parts of the fair value come to $16.28 (cash-flow model) and $134.26 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 10%. At 11% the fair value would be $74.14, at 9% it would be $76.84.
Where the number comes from
Half from the dividend model, half from earnings times the industry P/E (24.8).
Dividend model: the dividend grows by 3.8% a year for good and is discounted at 10.0% (government bond yield 3.8% plus beta 1.47 times a risk premium of 4.2%).
Calculate with your own assumptionsThe calculation step by step
With these figures the dividend model arrives at $16.28 per share: next year's dividend divided by the gap between the discount rate and growth. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Step | Value |
|---|---|
| Dividend per share | $0.97 |
| Next dividend: × (1 + 3.8%) | $1.01 |
| Value per share: next dividend / (10.0% − 3.8%) | $16.28 |
| Earnings per share, last twelve months | $5.41 |
| × 24.8 (industry P/E) | $134.26 |
| Fair value (average of both parts) | $75.27 |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = €0.9024)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Strong since 12 Nov 2026, previously Neutral
- Valuation signal Undervalued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.