investorscraft@gmail.com

Intrinsic ValueOdyssey Marine Exploration, Inc. (OMEX)

Previous Close$1.90
Intrinsic Value
Upside potential
Previous Close
$1.90

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

Odyssey Marine Exploration, Inc. operates as a deep-ocean exploration company specializing in shipwreck recovery, mineral exploration, and marine archaeology. The company generates revenue through the discovery, recovery, and monetization of high-value cargo from historic shipwrecks, as well as through partnerships and joint ventures in seabed mineral exploration. Odyssey leverages advanced underwater robotics, proprietary data, and maritime expertise to secure exclusive salvage rights and extract valuable commodities such as silver, gold, and rare minerals. The company operates in a niche but capital-intensive sector, competing with larger marine resource firms and government-backed entities. Its market position is bolstered by a track record of successful recoveries and strategic alliances, though it faces regulatory and environmental challenges inherent to deep-sea operations. Odyssey’s diversified approach—spanning both historical recoveries and modern mineral projects—provides resilience against sector-specific risks while positioning it for long-term growth in the emerging blue economy.

Revenue Profitability And Efficiency

In FY 2024, Odyssey reported revenue of $0.77 million, overshadowed by a net income of $15.66 million, driven by non-operating gains. Operating cash flow stood at $0.52 million, with modest capital expenditures of $0.08 million, reflecting limited reinvestment in core activities. The diluted EPS of $0.07 indicates marginal profitability per share, though the revenue base remains narrow for sustained earnings power.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by low revenue, with profitability heavily influenced by one-time items. Capital efficiency metrics are challenging to assess due to the project-based nature of operations, though the minimal capex suggests a focus on leveraging existing assets rather than expansion. The diluted EPS of $0.07 underscores limited scalability under current operations.

Balance Sheet And Financial Health

Odyssey holds $4.79 million in cash against $22.94 million in total debt, indicating a leveraged position with limited liquidity. The debt-heavy structure raises concerns about financial flexibility, particularly given the irregular cash flows from salvage projects. Shareholders’ equity is likely pressured by accumulated deficits, though detailed balance sheet data is unavailable for further analysis.

Growth Trends And Dividend Policy

Growth prospects hinge on successful project execution and mineral exploration partnerships, but historical volatility in revenue and earnings complicates trend analysis. The company does not pay dividends, retaining all earnings to fund operations and exploration. Future performance will depend on securing new ventures and monetizing existing assets without overextending its debt capacity.

Valuation And Market Expectations

With a market cap of approximately $20.98 million (based on 20.98 million shares outstanding), the stock trades at a premium to revenue but aligns with net income due to atypical gains. Investors likely price in speculative upside from mineral projects, though the high debt load and operational risks temper valuation optimism.

Strategic Advantages And Outlook

Odyssey’s expertise in deep-ocean exploration and salvage rights provides a competitive edge, but execution risks and funding constraints persist. The outlook remains speculative, contingent on successful project monetization and partnerships. Strategic diversification into seabed minerals could unlock long-term value, though near-term challenges in liquidity and leverage require careful navigation.

Sources

Company filings (10-K), CIK 0000798528

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