MMMPF (Mermaid Maritime PCL) Intrinsic Value: Projected FCF: $0.09 (As of Aug. 15, 2026) — 84% Below Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MMMPF Mermaid Maritime PCL MMMPF
48 GF Score
Price $0.08
GF Value $0.06
Valuation Modestly Overvalued
! 8 Warning Signs
View Full Analysis

What is Mermaid Maritime PCL Intrinsic Value: Projected FCF?

Mermaid Maritime PCL MMMPF +0.37% 48 Intrinsic Value: Projected FCF is $0.09 as of Aug. 15, 2026, which is 84% below its 10-year median of 0.58. GuruFocus rates MMMPF with a GF Scoreâ„¢ of 48/100 and a GF Valueâ„¢ of $0.06 (Modestly Overvalued). The stock has 8 warning signs investors should review. Among 621 Oil & Gas companies, Mermaid Maritime PCL ranks worse than 59.26% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-15), Mermaid Maritime PCL's Intrinsic Value: Projected FCF is $0.09. The stock price of Mermaid Maritime PCL is $0.0803. Therefore, Mermaid Maritime PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

The historical rank and industry rank for Mermaid Maritime PCL's Intrinsic Value: Projected FCF or its related term are showing as below:

MMMPF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.25   Med: 0.58   Max: 11.3
Current: 0.89

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Mermaid Maritime PCL was 11.30. The lowest was 0.25. And the median was 0.58.

MMMPF's Price-to-Projected-FCF is ranked worse than
59.26% of 621 companies
in the Oil & Gas industry
Industry Median: 0.85 vs MMMPF: 0.89

Mermaid Maritime PCL  (OTCPK:MMMPF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Mermaid Maritime PCL's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.0803/0.092032806230628
=0.87

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Mermaid Maritime PCL Intrinsic Value: Projected FCF Related Terms


Mermaid Maritime PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Mermaid Maritime PCL's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Mermaid Maritime PCL Intrinsic Value: Projected FCF Chart

Mermaid Maritime PCL Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.06 0.05

Mermaid Maritime PCL Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.01 0.02 0.05 0.07 0.10

MMMPF vs SLB, BKR, FTI: Intrinsic Value: Projected FCF Comparison

For the Oil & Gas Equipment & Services subindustry, Mermaid Maritime PCL's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Mermaid Maritime PCL Price-to-Projected-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Mermaid Maritime PCL's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Mermaid Maritime PCL's Price-to-Projected-FCF falls into.


MMMPF
48GF Score
Mermaid Maritime PCL MMMPF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mermaid Maritime PCL Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Mermaid Maritime PCL's Free Cash Flow(6 year avg) = $-0.44.

Mermaid Maritime PCL's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-0.44256+225.735*0.8)/1890.743
=0.09

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $0.09 mean?
Mermaid Maritime PCL (MMMPF) has a Intrinsic Value: Projected FCF of $0.09 as of Aug. 15, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Mermaid Maritime PCL and its competitors. This is 84% below median its historical median of 0.58. Over the past decade, Mermaid Maritime PCL's Intrinsic Value: Projected FCF has ranged from 0.25 to 11.30. According to the industry distribution chart, Mermaid Maritime PCL ranks #368 out of 621 companies in the Oil & Gas industry, placing it in the top 59.3%.
Is Mermaid Maritime PCL's Intrinsic Value: Projected FCF too high?
Mermaid Maritime PCL's current Intrinsic Value: Projected FCF of $0.09 is 84% below median its 10-year median of 0.58. Over the past 10 years, this metric has ranged from a low of 0.25 to a high of 11.30. The Oil & Gas industry median Intrinsic Value: Projected FCF is 0.85. Mermaid Maritime PCL's value of $0.09 is 89.4% below this industry median. Based on the distribution chart, Mermaid Maritime PCL ranks #368 out of 621 companies in the Oil & Gas industry, which is below the industry midpoint. Overall, Mermaid Maritime PCL has a GF Scoreâ„¢ of 48/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Mermaid Maritime PCL's Intrinsic Value: Projected FCF compare to SLB and BKR?
According to the Oil & Gas industry distribution chart, Mermaid Maritime PCL ranks #368 out of 621 companies for Intrinsic Value: Projected FCF. This places Mermaid Maritime PCL in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.85. Mermaid Maritime PCL's value of $0.09 is 89.4% below this benchmark. Historically, Mermaid Maritime PCL's own Intrinsic Value: Projected FCF has ranged from 0.25 to 11.30 over the past decade. While the company's 10-year median is 0.58 vs. the industry median of 0.85, Mermaid Maritime PCL has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Oil & Gas company?
The median Intrinsic Value: Projected FCF among Oil & Gas companies is 0.85, based on 621 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Mermaid Maritime PCL's current Intrinsic Value: Projected FCF of $0.09 is 89.4% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Mermaid Maritime PCL and its competitors. For the Oil & Gas industry, the median Intrinsic Value: Projected FCF is 0.85 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Mermaid Maritime PCL's current Intrinsic Value: Projected FCF is $0.09, which is 84% below median its own 10-year median of 0.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mermaid Maritime PCL stock overvalued right now?
Based on GuruFocus' analysis, Mermaid Maritime PCL (MMMPF) is currently considered Modestly Overvalued. The stock's GF Value™ is $0.06, compared to a current price of $0.08 — trading 33.8% above its estimated fair value. The current Intrinsic Value: Projected FCF is $0.09, which is 84% below median its 10-year median of 0.58 and 89.4% below the Oil & Gas industry median of 0.85. Mermaid Maritime PCL's overall GF Score™ is 48/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Mermaid Maritime PCL (MMMPF), the current Intrinsic Value: Projected FCF is $0.09 as of Aug. 15, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Mermaid Maritime PCL (MMMPF) Overvalued in 2026?

Based on GuruFocus' analysis, Mermaid Maritime PCL stock appears to be overvalued. The current stock price of $0.08 is trading 33.8% above its estimated GF Value™ of $0.06. GuruFocus considers Mermaid Maritime PCL to be Modestly Overvalued.

Key valuation signals for MMMPF:

  • Intrinsic Value: Projected FCF: $0.09 (84% below median its 10-year median of 0.58)
  • GF Value™: $0.06 vs. price of $0.08 (33.8% above fair value)
  • GF Score™: 48/100 with 8 warning signs
  • Industry Position: 89.4% below the Oil & Gas median (#368 of 621)

No single metric tells the full story. See the MMMPF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mermaid Maritime PCL Business Description

Industry EnergyOil & Gas
Other Exchanges DU4:Singapore
Address Soi Chidlom, Ploenchit Road, No. 26/28-29, Orakarn Building, 9th Floor, Kwaeng Lumpinee, Khet Pathumwan, Bangkok, THA, 10330
Mermaid Maritime PCL is a subsea and offshore drilling services company. It provides full turnkey services to oil and gas majors operating offshore such as subsea vessels, specialized diving equipment, remotely operated vehicles, and drilling and accommodation rigs. Its segments are the Subsea Group and Holding. The Subsea group, which is the key revenue driver, provides services including inspection, repair, and maintenance (IRM), infrastructure installation support, remotely operated vehicle (ROV) Support, and cable and flexible pipe laying. The company has a presence across the world and Saudi Arabia is the highest income generator.
48GF Score

Get the complete analysis for MMMPF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.08
Price
$0.06
GF Value