HORNBECK OFFSHORE SERVICES, INC. (HOS)
Latest Price
$8.85
TTM P/E
32.78
Normalized P/E
--
Div Yield
--
Book Value
10.76
P/B Ratio
0.82
Valuation metrics
adjust assumptions →EPS: $0.21
Book value / share: $10.64
Formula: √(22.5 × EPS × BVPS)
Graham Number
$7.09
20% downside
Norm. op. income: $64M (median of 7yr)
Tax rate: 27%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$4.03
54% downside
Base FCF: $132M (median of recent 5yr)
Growth: 24%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$61.24
+592% upside
EPS: $0.21
Target P/E: 33×
Formula: EPS × P/E
P/E Fair Value
$6.93
22% downside