First Time Loading...

BW Offshore Ltd
OSE:BWO

Watchlist Manager
BW Offshore Ltd Logo
BW Offshore Ltd
OSE:BWO
Watchlist
Price: 28.6 NOK 1.96% Market Closed
Updated: May 21, 2024

Intrinsic Value

BW Offshore Ltd. operates as a holding company, which provides floating production services to the oil and gas industry. [ Read More ]

The intrinsic value of one BWO stock under the Base Case scenario is 50.16 NOK. Compared to the current market price of 28.6 NOK, BW Offshore Ltd is Undervalued by 43%.

Key Points:
BWO Intrinsic Value
Base Case
50.16 NOK
Undervaluation 43%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
BW Offshore Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling BWO stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
BW Offshore Ltd

Provide an overview of the primary business activities
of BW Offshore Ltd.

What unique competitive advantages
does BW Offshore Ltd hold over its rivals?

What risks and challenges
does BW Offshore Ltd face in the near future?

Summarize the latest earnings call
of BW Offshore Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for BW Offshore Ltd.

Provide P/S
for BW Offshore Ltd.

Provide P/E
for BW Offshore Ltd.

Provide P/OCF
for BW Offshore Ltd.

Provide P/FCFE
for BW Offshore Ltd.

Provide P/B
for BW Offshore Ltd.

Provide EV/S
for BW Offshore Ltd.

Provide EV/GP
for BW Offshore Ltd.

Provide EV/EBITDA
for BW Offshore Ltd.

Provide EV/EBIT
for BW Offshore Ltd.

Provide EV/OCF
for BW Offshore Ltd.

Provide EV/FCFF
for BW Offshore Ltd.

Provide EV/IC
for BW Offshore Ltd.

Show me price targets
for BW Offshore Ltd made by professional analysts.

What are the Revenue projections
for BW Offshore Ltd?

How accurate were the past Revenue estimates
for BW Offshore Ltd?

What are the Net Income projections
for BW Offshore Ltd?

How accurate were the past Net Income estimates
for BW Offshore Ltd?

What are the EPS projections
for BW Offshore Ltd?

How accurate were the past EPS estimates
for BW Offshore Ltd?

What are the EBIT projections
for BW Offshore Ltd?

How accurate were the past EBIT estimates
for BW Offshore Ltd?

Compare the revenue forecasts
for BW Offshore Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of BW Offshore Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of BW Offshore Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of BW Offshore Ltd compared to its peers.

Compare the P/E ratios
of BW Offshore Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing BW Offshore Ltd with its peers.

Analyze the financial leverage
of BW Offshore Ltd compared to its main competitors.

Show all profitability ratios
for BW Offshore Ltd.

Provide ROE
for BW Offshore Ltd.

Provide ROA
for BW Offshore Ltd.

Provide ROIC
for BW Offshore Ltd.

Provide ROCE
for BW Offshore Ltd.

Provide Gross Margin
for BW Offshore Ltd.

Provide Operating Margin
for BW Offshore Ltd.

Provide Net Margin
for BW Offshore Ltd.

Provide FCF Margin
for BW Offshore Ltd.

Show all solvency ratios
for BW Offshore Ltd.

Provide D/E Ratio
for BW Offshore Ltd.

Provide D/A Ratio
for BW Offshore Ltd.

Provide Interest Coverage Ratio
for BW Offshore Ltd.

Provide Altman Z-Score Ratio
for BW Offshore Ltd.

Provide Quick Ratio
for BW Offshore Ltd.

Provide Current Ratio
for BW Offshore Ltd.

Provide Cash Ratio
for BW Offshore Ltd.

What is the historical Revenue growth
over the last 5 years for BW Offshore Ltd?

What is the historical Net Income growth
over the last 5 years for BW Offshore Ltd?

What is the current Free Cash Flow
of BW Offshore Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for BW Offshore Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
BW Offshore Ltd

Current Assets 518.8m
Cash & Short-Term Investments 361m
Receivables 152.4m
Other Current Assets 5.4m
Non-Current Assets 3.4B
Long-Term Investments 384.8m
PP&E 2.9B
Intangibles 87.8m
Other Non-Current Assets 111.6m
Current Liabilities 495.1m
Accounts Payable 229.5m
Other Current Liabilities 265.6m
Non-Current Liabilities 2.5B
Long-Term Debt 300.1m
Other Non-Current Liabilities 2.2B
Efficiency

Earnings Waterfall
BW Offshore Ltd

Revenue
659.2m USD
Cost of Revenue
-263.5m USD
Gross Profit
395.7m USD
Operating Expenses
-277.4m USD
Operating Income
118.3m USD
Other Expenses
-17.9m USD
Net Income
100.4m USD

Free Cash Flow Analysis
BW Offshore Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

BWO Profitability Score
Profitability Due Diligence

BW Offshore Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

45/100
Profitability
Score

BW Offshore Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

BWO Solvency Score
Solvency Due Diligence

BW Offshore Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
46/100
Solvency
Score

BW Offshore Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BWO Price Targets Summary
BW Offshore Ltd

Wall Street analysts forecast BWO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BWO is 43.86 NOK with a low forecast of 39.39 NOK and a high forecast of 50.4 NOK.

Lowest
Price Target
39.39 NOK
38% Upside
Average
Price Target
43.86 NOK
53% Upside
Highest
Price Target
50.4 NOK
76% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Competitors Analysis
BW Offshore Ltd

Shareholder Return

BWO Price
BW Offshore Ltd

1M 1M
+2%
6M 6M
+31%
1Y 1Y
+7%
3Y 3Y
-5%
5Y 5Y
-30%
10Y 10Y
-53%
Annual Price Range
28.6
52w Low
20.86
52w High
29.18
Price Metrics
Average Annual Return -8.37%
Standard Deviation of Annual Returns 26.05%
Max Drawdown -81%
Shares Statistics
Market Capitalization 5.2B NOK
Shares Outstanding 180 814 563
Percentage of Shares Shorted
N/A

BWO Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

BW Offshore Ltd Logo
BW Offshore Ltd

Country

Bermuda

Industry

N/A

Market Cap

5.2B NOK

Dividend Yield

13.11%

Description

BW Offshore Ltd. operates as a holding company, which provides floating production services to the oil and gas industry. The Company, through its subsidiaries, owns and operates oil and gas floating production, storage and offloading vessels (FPSOs) and floating, storage and offloading vessels (FSOs). The company also focuses on field developments of discovered oil and gas fields. The firm operates across Europe, Asia Pacific, West Africa and the Americas. The firm is comprised of BW Offshore, BW LPG, BW Pacific, BW LNG, BW VLCC, BW Chemical Tankers, BW Dry Cargo and BW Fleet Management. The company owns a fleet of 15 FPSOs and one FSO, operating in West Africa, Brazil, Gulf of Mexico, Indonesia, New Zealand and in the North Sea. Its owned fleet includes the vessels, such as BW pioneer, , Yuum K’ak Naab, Pemex, BW Cidade De Sao Vicente, FPSO Polvo, Berge Helene, Abo FPSO, Sendje Berge, Espoir Ivoirien, Petroleo Nautipa, BW Athena, BW Catcher (Premier Oil), and BW Adolo( BW energy).

Contact

Hamilton
Clarendon House, 2 Church Street
https://www.bwoffshore.com/

IPO

2006-05-31

Employees

1 908

Officers

Chief Executive Officer
Mr. Marco Beenen
Chief Financial Officer
Mr. Stale Andreassen
Chief Operating Officer
Mr. Kei Ikeda
General Counsel
Ms. Magda Karim Vakil
Senior Manager of Sustainability & Communications
Una S. Holmen
Chief Commercial Officer
Mr. Rune Bjorbekk
Show More
Chief Strategy Officer
Mr. Anders S. Platou
Show Less

See Also

Discover More
What is the Intrinsic Value of one BWO stock?

The intrinsic value of one BWO stock under the Base Case scenario is 50.16 NOK.

Is BWO stock undervalued or overvalued?

Compared to the current market price of 28.6 NOK, BW Offshore Ltd is Undervalued by 43%.