As of 2025-07-04, the Intrinsic Value of BW Offshore Ltd (BWO.OL) is 45.90 NOK. This BWO.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.05 NOK, the upside of BW Offshore Ltd is 43.20%.
The range of the Intrinsic Value is 24.74 - 83.05 NOK
Based on its market price of 32.05 NOK and our intrinsic valuation, BW Offshore Ltd (BWO.OL) is undervalued by 43.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.74 - 83.05 | 45.90 | 43.2% |
| DCF (Growth 10y) | 62.49 - 149.15 | 94.00 | 193.3% |
| DCF (EBITDA 5y) | 39.42 - 157.28 | 104.04 | 224.6% |
| DCF (EBITDA 10y) | 57.47 - 179.71 | 120.23 | 275.1% |
| Fair Value | 39.58 - 39.58 | 39.58 | 23.51% |
| P/E | 31.17 - 41.17 | 36.67 | 14.4% |
| EV/EBITDA | (23.85) - 120.01 | 52.97 | 65.3% |
| EPV | 1.11 - 31.80 | 16.45 | -48.7% |
| DDM - Stable | 27.40 - 66.19 | 46.79 | 46.0% |
| DDM - Multi | 36.98 - 69.92 | 48.36 | 50.9% |
| Market Cap (mil) | 5,927.97 |
| Beta | 1.07 |
| Outstanding shares (mil) | 184.96 |
| Enterprise Value (mil) | 18,476.60 |
| Market risk premium | 5.10% |
| Cost of Equity | 15.99% |
| Cost of Debt | 4.25% |
| WACC | 6.83% |