US · OII
Oceaneering International, Inc.
- Sector
- Energy · Oil & Gas Equipment & Services
- Headquarters
- Houston, TX 77041
- Website
- oceaneering.com
Price · as of 2025-12-31
$37.07
Market cap 3.56B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $46.42 | +25.22% |
| Intrinsic Value(DCF) | $18.91 | -48.99% |
| Graham-Dodd Method(GD) | $28.10 | -24.2% |
| Graham Formula(GF) | $43.78 | +18.09% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $49.06 | $46.58 | $0.41 | $15.48 | $47.78 |
| 2012 | $57.75 | $52.49 | $56.57 | $16.49 | $90.95 |
| 2013 | $65.10 | $63.29 | $176.95 | $20.27 | $87.69 |
| 2014 | $46.00 | $77.68 | $195.37 | $18.29 | $81.85 |
| 2015 | $31.09 | $35.79 | $0.00 | $7.26 | $0.00 |
| 2016 | $25.56 | $26.65 | $0.00 | $0.00 | $0.00 |
| 2017 | $19.10 | $25.96 | $0.11 | $14.02 | $0.00 |
| 2018 | $14.07 | $28.84 | $0.00 | $0.00 | $0.00 |
| 2019 | $8.17 | $11.52 | $0.00 | $0.00 | $0.00 |
| 2020 | $14.34 | $40.91 | $0.00 | $0.00 | $11.01 |
| 2021 | $16.47 | $31.98 | $0.14 | $2.24 | $0.00 |
| 2022 | $19.04 | $41.68 | $2.91 | $6.14 | $4.73 |
| 2023 | $20.57 | $35.61 | $31.25 | $10.73 | $23.96 |
| 2024 | $19.95 | $39.96 | $104.54 | $13.86 | $25.51 |
| 2025 | $35.87 | $46.42 | $110.36 | $28.10 | $43.77 |
AI valuation
Our deep-learning model estimates Oceaneering International, Inc.'s (OII) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $46.42
- Current price
- $37.07
- AI upside
- +25.22%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$18.91
-48.99% upside
Graham-Dodd
$28.10
-24.2% upside
Graham Formula
$43.78
+18.09% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| OII | Oceaneering International… | $37.07 | 3.56B | +25% | -49% | -24% | +18% | 10.27 | 3.37 | 1.30 | 8.07 | 7.21 | 3.37 | 20.42% | 10.94% | 12.71% | 39.51% | 31.45% | 14.14% | 0.45 | 8.24 | 1.99 | 0.90 | -0.47 | 14236.00% | 462.00% | 11633.00% | 5.72% | 0.42 | 21.46% | 0.00% | 0.00% | 16.55% | 11.27 | 16.51 | 1.23 | 3.13 |
| BSM | Black Stone Minerals, L.P… | $15.10 | 3.21B | +109% | -54% | — | -58% | 10.75 | 2.86 | 7.63 | 9.73 | 95.08 | 2.86 | 74.89% | 61.75% | 71.02% | 26.61% | 21.47% | 23.48% | 0.14 | 29.21 | 3.88 | 2.72 | 0.44 | 1130.00% | -389.00% | -2246.00% | 9.26% | 12.60 | 24.56% | 9.78% | 105.10% | 9.89% | 12.95 | 11.31 | 7.99 | 10.36 |
| CIVI | Civitas Resources, Inc. | $27.38 | 2.34B | +370% | +742% | +26% | +1,622% | 3.71 | 0.47 | 0.60 | 2.09 | — | 0.47 | 41.18% | 29.04% | 16.12% | 13.09% | 11.11% | 5.78% | 0.68 | 3.31 | 0.45 | 0.38 | 1.23 | -621.00% | 4953.00% | 2244.00% | 28.73% | 1.30 | 8.48% | 15.88% | 58.90% | 29.62% | 4.98 | 8.43 | 1.45 | 0.95 |
| DHT | DHT Holdings, Inc. | $19.49 | 3.13B | +21% | -50% | -87% | — | 14.96 | 2.79 | 6.35 | 10.57 | 88.17 | 2.79 | 38.16% | 34.16% | 42.46% | 19.44% | 11.87% | 13.66% | 0.38 | 11.99 | 2.80 | 1.77 | 1.05 | 1696.00% | -1304.00% | -11651.00% | -1.05% | 3.70 | -2.33% | 3.77% | 56.30% | 3.77% | 20.65 | -105.35 | 7.05 | 4.71 |
| DK | Delek US Holdings, Inc. | $38.11 | 2.29B | +244% | -57% | -87% | — | 54.91 | 4.59 | 0.23 | 2.59 | — | -7.52 | 5.41% | 2.97% | 0.43% | 10.63% | 26.07% | 0.68% | 0.15 | 0.92 | 0.82 | 0.50 | -0.72 | -9567.00% | -953.00% | -10442.00% | 0.88% | 0.22 | 1.80% | 0.00% | 0.00% | 109.58% | 6.17 | 89.39 | 0.18 | 1.81 |
| DKL | Delek Logistics Partners,… | $51.93 | 2.78B | -39% | -21% | -68% | -1% | 16.55 | 477.78 | 2.88 | 6.16 | 159.67 | -12.22 | 20.73% | 17.90% | 17.41% | 847.51% | 18.58% | 7.32% | 5.75 | 1.01 | 1.12 | 0.35 | 0.05 | 1037.00% | 773.00% | 21808.00% | 8.12% | 0.67 | 24.35% | 0.00% | 0.00% | 63.57% | 16.24 | 12.42 | 2.91 | 1.23 |
| INSW | International Seaways, In… | $75.53 | 3.73B | -9% | -35% | -62% | — | — | 1.87 | 18.73 | 4.42 | — | 1.87 | -60.33% | 171.39% | 153.47% | 0.00% | 16.07% | 0.00% | 0.02 | 0.98 | 3.71 | 1.83 | -0.10 | -2574.00% | -7882.00% | -8544.00% | 1.01% | 3.84 | 1.77% | 3.83% | — | 20.69% | 10.55 | 95.52 | 18.07 | 4.39 |
| LBRT | Liberty Energy Inc. | $28.09 | 4.55B | +45% | -59% | -56% | -96% | 31.19 | 2.22 | 1.15 | 7.42 | — | 2.23 | 11.43% | 2.03% | 3.69% | 7.29% | 2.27% | 4.31% | 0.42 | 2.02 | 1.22 | 0.88 | 1.15 | -5241.00% | -716.00% | -9209.00% | 0.31% | 0.85 | 0.52% | 1.18% | 36.80% | 1.72% | 67.15 | 387.00 | 1.36 | 3.56 |
| PTEN | Patterson-UTI Energy, Inc… | $8.51 | 3.23B | +147% | -59% | -87% | -95% | -36.35 | 1.05 | 0.70 | 4.67 | — | 1.76 | 4.76% | -0.52% | -1.94% | -2.78% | -0.53% | -1.63% | 0.40 | -0.36 | 1.64 | 1.39 | 0.95 | -9016.00% | -1025.00% | -2514.00% | 11.00% | 1.11 | 8.65% | 3.62% | -131.60% | 11.60% | -168.24 | 11.40 | 0.88 | 1.52 |
| TDW | Tidewater Inc. | $79.42 | 3.94B | -49% | +270% | -52% | +73% | 12.62 | 2.03 | 1.68 | 5.62 | 14.89 | 2.03 | 30.20% | 23.13% | 13.42% | 16.65% | 16.63% | 8.67% | 0.57 | 4.27 | 2.11 | 1.96 | 0.68 | 8478.00% | 3325.00% | 23681.00% | 10.88% | 0.83 | 16.84% | 0.00% | 0.00% | 10.54% | 8.27 | 10.46 | 1.91 | 2.39 |
| USAC | USA Compression Partners,… | $27.32 | 3.3B | +23% | -56% | — | -56% | 30.10 | -29.79 | 3.36 | 9.77 | 166.72 | -11.19 | 38.52% | 31.87% | 11.15% | -262.72% | 12.25% | 4.15% | -22.67 | 1.70 | 1.27 | 0.49 | 4.22 | 1806.00% | 501.00% | 10295.00% | 8.27% | 2.11 | 11.13% | 7.96% | 239.70% | 7.96% | 18.52 | 21.28 | 5.90 | 1.54 |
About Oceaneering International, Inc.
Oceaneering International, Inc. provides engineered services, products, and robotic solutions to the offshore energy, defense, aerospace, manufacturing, and entertainment industries worldwide. The company's Subsea Robotics segment provides remotely operated vehicles (ROVs) for drill support and vessel-based services, including subsea hardware installation, construction, pipeline inspection, survey and facilities inspection, maintenance, and repair. This segment also offers ROV tooling, and survey services, such as hydrographic survey and positioning services, as well as autonomous underwater vehicles for geoscience. As of December 31, 2021, this segment owned 250 work-class ROVs. Its Manufactured Products segment provides distribution and connection systems, including production control umbilicals and field development hardware, pipeline connection, and repair systems to the energy industry; and autonomous mobile robots and automated guided vehicle technology and entertainment systems to various industries. The company's Offshore Projects Group segment offers subsea installation and intervention, including riserless light well intervention services and inspection, and maintenance and repair services; installation and workover control systems, and ROV workover control systems; project management and engineering; and drill pipe riser services and systems, and wellhead load relief solutions. Its Integrity Management & Digital Solutions segment provides asset integrity management; software and analytical solutions for the bulk cargo maritime industry; and software, digital, and connectivity solutions for the energy industry. The company's Aerospace and Defense Technologies segment offers government services and products, including engineering and related manufacturing in defense and space exploration activities to U.S. government agencies and their prime contractors. Oceaneering International, Inc. was founded in 1964 and is headquartered in Houston, Texas.
- CEO
- Roderick A. Larson
- Employees
- 10.4K
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($18.91 ÷ $37.07) − 1 = -48.99% (DCF, example).