Civeo Corp (CVEO) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Civeo Corp (US:CVEO), trading at 32.01. In 2025, Civeo Corp generated $638.85 Million in revenue and $2.15 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Civeo Corp is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 32.01
- Recent Revenue (2025): $638.85 Million
- Free Cash Flow (2025): $2.15 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.