What is the intrinsic value of 3303.HK?

As of 2025-07-09, the Intrinsic Value of Jutal Offshore Oil Services Ltd (3303.HK) is 1.31 HKD. This 3303.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.66 HKD, the upside of Jutal Offshore Oil Services Ltd is 99.20%.

The range of the Intrinsic Value is 1.16 - 1.55 HKD

Is 3303.HK undervalued or overvalued?

Based on its market price of 0.66 HKD and our intrinsic valuation, Jutal Offshore Oil Services Ltd (3303.HK) is undervalued by 99.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.16 - 1.55	1.31	99.2%
DCF (Growth 10y)	1.29 - 1.72	1.46	121.7%
DCF (EBITDA 5y)	1.23 - 3.19	1.81	174.6%
DCF (EBITDA 10y)	1.36 - 3.18	1.90	187.2%
Fair Value	2.38 - 2.38	2.38	260.29%
P/E	1.72 - 4.82	2.84	330.2%
EV/EBITDA	1.05 - 2.96	1.65	149.5%
EPV	1.28 - 1.57	1.42	115.4%
DDM - Stable	0.57 - 1.09	0.83	25.5%
DDM - Multi	0.76 - 1.15	0.92	39.3%