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
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 | 1.82 | 175.5% |
DCF (EBITDA 10y) | 1.36 - 3.18 | 1.90 | 187.9% |
Fair Value | 2.38 - 2.38 | 2.38 | 260.29% |
P/E | 1.74 - 4.85 | 2.86 | 333.1% |
EV/EBITDA | 1.05 - 2.97 | 1.66 | 151.2% |
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% |
Market Cap (mil) | 1,406.86 |
Beta | 0.56 |
Outstanding shares (mil) | 2,131.60 |
Enterprise Value (mil) | 663.84 |
Market risk premium | 5.98% |
Cost of Equity | 10.29% |
Cost of Debt | 4.25% |
WACC | 9.76% |