603727.SS
BOMESC Offshore Engineering Co Ltd
Price:  
14.66 
CNY
Volume:  
2,016,400.00
China | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

603727.SS Intrinsic Value

101.80 %
Upside

What is the intrinsic value of 603727.SS?

As of 2025-07-09, the Intrinsic Value of BOMESC Offshore Engineering Co Ltd (603727.SS) is 29.59 CNY. This 603727.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.66 CNY, the upside of BOMESC Offshore Engineering Co Ltd is 101.80%.

The range of the Intrinsic Value is 19.09 - 66.02 CNY

Is 603727.SS undervalued or overvalued?

Based on its market price of 14.66 CNY and our intrinsic valuation, BOMESC Offshore Engineering Co Ltd (603727.SS) is undervalued by 101.80%.

14.66 CNY
Stock Price
29.59 CNY
Intrinsic Value
Intrinsic Value Details

603727.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.09 - 66.02 29.59 101.8%
DCF (Growth 10y) 48.70 - 167.66 75.39 414.2%
DCF (EBITDA 5y) 19.67 - 27.76 23.11 57.6%
DCF (EBITDA 10y) 40.13 - 58.84 48.04 227.7%
Fair Value 6.95 - 6.95 6.95 -52.58%
P/E 4.58 - 11.31 7.77 -47.0%
EV/EBITDA 2.20 - 8.28 4.82 -67.2%
EPV (3.03) - (4.17) (3.60) -124.5%
DDM - Stable 2.94 - 12.75 7.85 -46.5%
DDM - Multi 25.74 - 83.67 39.04 166.3%

603727.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,130.02
Beta 1.15
Outstanding shares (mil) 281.72
Enterprise Value (mil) 4,066.69
Market risk premium 6.13%
Cost of Equity 7.79%
Cost of Debt 5.00%
WACC 7.27%