
Oceanpact Servicos Maritimos SA
BOVESPA:OPCT3

Intrinsic Value
The intrinsic value of one
OPCT3
stock under the Base Case scenario is
6.05
BRL.
Compared to the current market price of 5.69 BRL,
Oceanpact Servicos Maritimos SA
is
Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Oceanpact Servicos Maritimos SA
Fundamental Analysis


Revenue & Expenses Breakdown
Oceanpact Servicos Maritimos SA
Balance Sheet Decomposition
Oceanpact Servicos Maritimos SA
Current Assets | 1B |
Cash & Short-Term Investments | 533.7m |
Receivables | 441.2m |
Other Current Assets | 32.3m |
Non-Current Assets | 2B |
Long-Term Investments | 10m |
PP&E | 1.8B |
Intangibles | 16.5m |
Other Non-Current Assets | 227.9m |
Free Cash Flow Analysis
Oceanpact Servicos Maritimos SA
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Oceanpact Servicos Maritimos SA
Revenue
|
1.7B
BRL
|
Cost of Revenue
|
-1.3B
BRL
|
Gross Profit
|
461.9m
BRL
|
Operating Expenses
|
-177.7m
BRL
|
Operating Income
|
284.2m
BRL
|
Other Expenses
|
-299.8m
BRL
|
Net Income
|
-15.6m
BRL
|
OPCT3 Profitability Score
Profitability Due Diligence
Oceanpact Servicos Maritimos SA's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Oceanpact Servicos Maritimos SA's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
OPCT3 Solvency Score
Solvency Due Diligence
Oceanpact Servicos Maritimos SA's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Oceanpact Servicos Maritimos SA's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OPCT3 Price Targets Summary
Oceanpact Servicos Maritimos SA
According to Wall Street analysts, the average 1-year price target for
OPCT3
is 8.16 BRL
with a low forecast of 8.08 BRL and a high forecast of 8.4 BRL.
Dividends
Current shareholder yield for OPCT3 is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
OPCT3
stock under the Base Case scenario is
6.05
BRL.
Compared to the current market price of 5.69 BRL,
Oceanpact Servicos Maritimos SA
is
Undervalued by 6%.