SEACOR Marine Holdings Inc.

SEACOR Marine Holdings Inc.

SMHIยทNYSE

$7.18

-4.3%
IndustrialsMarine Shipping

SEACOR Marine Holdings Inc. provides marine and support transportation services to offshore oil, natural gas, and windfarm facilities worldwide. Its offshore support and specialty vessels deliver cargo and personnel to offshore installations, including wind farms; handle anchors and mooring equipment required to tether rigs to the seabed; assist in placing them on location and moving them between regions; provide construction, well work-over, maintenance, and decommissioning support; and carry and launch equipment used underwater in drilling and well installation, maintenance, inspection, and repair, as well as offer accommodations for technicians and specialists, safety support, and emergency response services. As of December 31, 2021, the company operated a fleet of 81 support and specialty vessels, of which 60 were owned or leased-in, 20 were joint-ventured, and 1 was managed on behalf of unaffiliated third parties. It serves integrated oil companies, large independent oil and natural gas exploration and production companies, and emerging independent companies, as well as windfarm operations and installation contractors. The company was founded in 1989 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$194.31M
EPS-1.0600
P/E Ratio-6.77
Earnings Date07/29/2026
SEACOR Marine Holdings Inc.

SEACOR Marine Holdings Inc. Fair Value Envelope

SMHI ยท NYSE

Our analysis suggests that SMHI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.18, this represents a potential HIDDEN relative to our calculated worth for SEACOR Marine Holdings Inc..

Intrinsic Value
Current Price: $7.18

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$78.6M
+ Cash & Equivalents$68.9M
Firm Value-$9.7M
- Debt$335.7M
Equity Value-$345.4M
/ Shares Outstanding26,976,259B
DCF Value-$13
OVERVALUED BY 278%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$10.3M
-$10.3M
-$10.3M
-$10.3M
-$10.3M
-$10.3M
-$10.3M
-$10.3M
-$10.3M
-$10.3M
Maintenance CapEx
-$1.5M
-$1.5M
-$1.5M
-$1.5M
-$1.5M
-$1.5M
-$1.5M
-$1.5M
-$1.5M
-$1.5M
Owner Earnings
-$11.7M
-$11.7M
-$11.7M
-$11.7M
-$11.7M
-$11.7M
-$11.7M
-$11.7M
-$11.7M
-$11.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$10.9M
-$10.0M
-$9.3M
-$8.6M
-$8.0M
-$7.4M
-$6.8M
-$6.3M
-$5.9M
-$5.4M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.