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 14.54 CNY, the upside of BOMESC Offshore Engineering Co Ltd is 103.50%.
The range of the Intrinsic Value is 19.09 - 66.02 CNY
Based on its market price of 14.54 CNY and our intrinsic valuation, BOMESC Offshore Engineering Co Ltd (603727.SS) is undervalued by 103.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.09 - 66.02 | 29.59 | 103.5% |
| DCF (Growth 10y) | 48.70 - 167.66 | 75.39 | 418.5% |
| DCF (EBITDA 5y) | 19.53 - 27.96 | 22.99 | 58.1% |
| DCF (EBITDA 10y) | 39.91 - 59.19 | 47.84 | 229.0% |
| Fair Value | 6.95 - 6.95 | 6.95 | -52.19% |
| P/E | 4.58 - 11.19 | 7.68 | -47.2% |
| EV/EBITDA | 2.19 - 8.23 | 4.81 | -66.9% |
| EPV | (3.03) - (4.17) | (3.60) | -124.8% |
| DDM - Stable | 2.94 - 12.75 | 7.85 | -46.0% |
| DDM - Multi | 25.74 - 83.67 | 39.04 | 168.5% |
| Market Cap (mil) | 4,096.21 |
| Beta | 1.15 |
| Outstanding shares (mil) | 281.72 |
| Enterprise Value (mil) | 4,032.88 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.79% |
| Cost of Debt | 5.00% |
| WACC | 7.27% |