As of 2025-07-09, the Intrinsic Value of Offshore Oil Engineering Co Ltd (600583.SS) is 7.50 CNY. This 600583.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.53 CNY, the upside of Offshore Oil Engineering Co Ltd is 35.70%.
The range of the Intrinsic Value is 6.49 - 9.03 CNY
Based on its market price of 5.53 CNY and our intrinsic valuation, Offshore Oil Engineering Co Ltd (600583.SS) is undervalued by 35.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.49 - 9.03 | 7.50 | 35.7% |
| DCF (Growth 10y) | 8.02 - 11.18 | 9.28 | 67.9% |
| DCF (EBITDA 5y) | 7.07 - 9.08 | 7.92 | 43.3% |
| DCF (EBITDA 10y) | 8.41 - 10.99 | 9.51 | 72.0% |
| Fair Value | 12.59 - 12.59 | 12.59 | 127.73% |
| P/E | 6.13 - 14.35 | 9.38 | 69.6% |
| EV/EBITDA | 4.84 - 6.37 | 5.50 | -0.5% |
| EPV | 2.05 - 2.31 | 2.18 | -60.6% |
| DDM - Stable | 4.12 - 8.05 | 6.09 | 10.0% |
| DDM - Multi | 5.57 - 8.46 | 6.72 | 21.5% |
| Market Cap (mil) | 24,450.07 |
| Beta | 0.77 |
| Outstanding shares (mil) | 4,421.35 |
| Enterprise Value (mil) | 19,816.36 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.10% |
| Cost of Debt | 5.00% |
| WACC | 7.88% |