investorscraft@gmail.com

Intrinsic ValueCostamare Inc. (CMRE)

Previous Close$12.30
Intrinsic Value
Upside potential
Previous Close
$12.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Costamare Inc. operates as a leading international owner and provider of containerships and dry bulk vessels for charter. The company primarily generates revenue through long-term and short-term charter agreements with global liner companies, ensuring stable cash flows. Costamare’s diversified fleet includes modern and fuel-efficient vessels, positioning it competitively in the maritime transportation sector. The company’s strategic focus on maintaining a balanced mix of containerships and dry bulk vessels allows it to capitalize on cyclical demand trends in global trade. With a strong reputation for operational reliability and a customer base that includes major shipping lines, Costamare maintains a solid market position. The company’s ability to secure multi-year charters underscores its resilience in volatile freight markets, while its disciplined capital allocation supports fleet renewal and expansion. Costamare’s industry expertise and scalable platform provide a foundation for sustained growth in the competitive shipping industry.

Revenue Profitability And Efficiency

Costamare reported revenue of $2.08 billion for FY 2024, with net income of $319.9 million, reflecting a net margin of approximately 15.4%. The company’s diluted EPS stood at $2.44, demonstrating solid profitability. Operating cash flow was robust at $537.7 million, though capital expenditures of $280.5 million indicate ongoing investments in fleet maintenance and growth. These metrics highlight Costamare’s ability to generate consistent earnings while managing operational costs effectively.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its charter-based revenue model, which provides visibility into future cash flows. Costamare’s capital efficiency is evident in its ability to maintain profitability despite cyclical industry pressures. The $537.7 million in operating cash flow underscores strong underlying business performance, while strategic capex aligns with long-term fleet optimization goals.

Balance Sheet And Financial Health

Costamare’s balance sheet shows $722.8 million in cash and equivalents, against total debt of $2.35 billion, reflecting a leveraged but manageable position. The company’s liquidity position appears adequate, with cash reserves supporting near-term obligations. Debt levels are typical for capital-intensive shipping firms, and the company’s ability to service debt is supported by stable charter revenues.

Growth Trends And Dividend Policy

Costamare has demonstrated growth through fleet expansion and charter renewals, though industry cyclicality remains a factor. The company paid a dividend of $0.62 per share, indicating a commitment to shareholder returns. Future growth may hinge on global trade dynamics and the company’s ability to secure favorable charters amid fluctuating freight rates.

Valuation And Market Expectations

With a diluted EPS of $2.44, Costamare trades at a valuation reflective of its earnings power and industry positioning. Market expectations likely incorporate both the stability of its charter revenues and the inherent volatility of the shipping sector. Investors may weigh the dividend yield against potential freight rate fluctuations.

Strategic Advantages And Outlook

Costamare’s strategic advantages include a diversified fleet, long-term customer relationships, and operational expertise. The outlook remains cautiously optimistic, contingent on global trade growth and the company’s ability to navigate market cycles. Fleet modernization and disciplined capital allocation should support sustained competitiveness in the evolving maritime industry.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount