EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Dong Fang Offshore Co., Ltd. (7786) fair value: what the stock is really worth

As of Sep 24, 2026: fair value of Dong Fang Offshore Co., Ltd. TWD 191, price TWD 118, upside +61.8%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? No
  3. Add to watchlist

Industrials · TW

DF Some data Sep 23, 2026

Dong Fang Offshore Co., Ltd.

7786 · TW

Cheap, value-trap riskThe stock looks deeply undervalued, but low quality raises value-trap risk.

✓Fair value 190.92 TWD · Strongly undervalued (+62%)
!Quality 48/100
!Expensive Growth (revenue 3y +58.4 %/yr)
✓Solidly profitable · 15.4% net margin (TTM)
!Low debt · negative free cash flow
✓Ranks above peers (9/13)
✓Wide moat 69/100
!Evidence only medium, so the estimate is less certain
Watch Dong Fang Offshore Co., Ltd. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

275.80 TWD 109.01 TWD Fair Value 190.92 TWD Oct 2024 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.

How to read this chart

23‑month range 109.01 TWD – 275.80 TWD · fair‑value band 142.18 TWD – 279.81 TWD · the 118.00 TWD price screens below the 190.92 TWD fair value. Dashed = 300-day average. As of Sep 23, 2026.

Follow Dong Fang Offshore Co. in your weekly email

Every Wednesday you see whether Dong Fang Offshore Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Dong Fang Offshore Co., Ltd. provides offshore maritime solutions. It operates various offshore vessels, including small vessels and large cable-laying ships with a total of 18 ships.

Show more

Dong Fang Offshore Co., Ltd. provides offshore maritime solutions. It operates various offshore vessels, including small vessels and large cable-laying ships with a total of 18 ships. The company also provides power cable transport, installation, maintenance, and repair; cable burial; pull-in and cable T and T Support; horizontal directional drilling; nearshore export cable pull-in support; telecoms cable EPCI; and on-shore cable logistics and storage services. In addition, it engages in the provision of service operations and crew transfer vessels; cable and plant maintenance and repair; maritime vessel services, turbine and foundation installation support, equipment transportation, and crew and cargo transfer; and vessel management services which includes dispatch, maintenance, technical support, and regulatory compliance services, as well as routine inspection and maintenance. The company was founded in 2019 and is based in Taichung, Taiwan.

Stock analysis

Dong Fang Offshore Co., Ltd. (7786) currently trades at 118.00 TWD, while our model-based Fair Value estimate is 190.92 TWD, implying the stock looks roughly 38.2% undervalued today.

Show more

Valuation

Bull case: the Growth Earnings group reads highest at a median of 459.74 TWD per share, and 10 of the 14 models we run sit above the 118.00 TWD price.

Bear case: the Asset-Based group reads lowest at 37.43 TWD, and 4 of the 14 models stay below the price. Evidence for this calculation is medium.

Scenario range: 142.18 TWD (bear) to 279.81 TWD (bull), the price of 118.00 TWD sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 48/100 (below-average quality), in the Industrials sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Dong Fang Offshore Co., Ltd. reported revenue of 10.5B TWD in FY2025 versus 1.0B TWD in FY2021, a compound +78.6%/yr. Reported net income was 1.8B TWD in FY2025, compounding +81.9%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.

Key figures

Market cap 20.7B TWD (≈ $650M) · P/E ratio 10.7 · P/S ratio 1.81 · EPS (TTM) 11.03 TWD · Net margin 16.9% · Return on equity 24.4% · Return on assets (EBIT) 16.7% · Operating margin 20.0%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).

What moves the price

The share trades about 52% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Industrials peers we cover trades at 0% fair-value upside, at 62%, 7786 screens cheaper than that median.

Fair Value models

Bear 142.18 TWD Fair Value 190.92 TWD Bull 279.81 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (8.07 TWD per share) are deliberately not added. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
EPV 81.01 TWD 92.24 TWD 101.59 TWD 71
EV/EBITDA 144.92 TWD 193.66 TWD 242.40 TWD 67
ROIC Compounder 101.56 TWD 143.68 TWD 170.19 TWD 67
All 14 models by family
Earnings-Based
Graham-Dodd 68.29 TWD 476.23 TWD 668.31 TWD 59
Lynch FV 246.04 TWD 351.48 TWD 456.92 TWD 57
PEG = 1.0 246.04 TWD 351.48 TWD 456.92 TWD 53
EPV 81.01 TWD 92.24 TWD 101.59 TWD 71
Multiples
P/E Multiple 158.17 TWD 210.89 TWD 263.61 TWD 63
P/S Multiple 89.18 TWD 118.90 TWD 148.63 TWD 58
P/B Multiple 128.04 TWD 170.72 TWD 213.40 TWD 55
EV/EBIT 164.77 TWD 220.12 TWD 275.48 TWD 66
EV/EBITDA 144.92 TWD 193.66 TWD 242.40 TWD 67
EV/Revenue 73.60 TWD 105.70 TWD 137.81 TWD 53
Asset-Based
NCAV (Graham) 27.93 TWD 37.43 TWD 55.86 TWD 54
Economic Profit
Residual Income 57.31 TWD 76.13 TWD 217.41 TWD 61
ROIC Compounder 101.56 TWD 143.68 TWD 170.19 TWD 67
Growth Earnings
Growth-Adj P/E 321.82 TWD 459.74 TWD 597.66 TWD 63

Open the full fair value analysis →

Notify me when 7786 reaches fair value

Put 7786 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 48/100

Of which business quality 49 · Market factors (momentum, volatility) 21

Profitability 57
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 31
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 29
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 62
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+53.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+58.4%
What shareholders gained per year (last 5 years), in TWD (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+67.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+67.8%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.20% → 22%
2025 sits 60% above its own trend. The rate follows the median trend of the last 5 years, not that single year.

Watch 7786, get fair value alerts →

Compare Dong Fang Offshore Co., Ltd. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Specialty Business Services · 249 stocks

Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 48 · Below median
Fair Value upside +62% · Top 25%
Profitability
Return on equity (TTM) 24% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 20% · Top 25%
Growth and dividend
Revenue growth 34% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Balance sheet
Debt / equity 0.20× · Below median

Valuation Multiplesvs Specialty Business Services median · lower = cheaper

P/E (TTM) 10.7× · Cheapest 25%
P/B 2.11× · Pricier than median
P/S (TTM) 1.70× · Pricier than median
EV/EBITDA 8.2× · Cheaper than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)100 · sector 43
FUTURE (revenue growth)100 · sector 27
PAST (return on equity)98 · sector 35
HEALTH (low debt)90 · sector 90
DIVIDEND (yield)0 · sector 53

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Specialty Business Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Cintas Corporation CTAS $198.80 $181.30 −9%
Thomson Reuters Corporation TRI $95.66 $70.26 −27%
Copart, Inc CPRT $28.80 $32.23 +12%
Global Payments Inc GPN $84.78 $85.85 +1%
RB Global, Inc RBA C$117.34 C$129.07 +10%
UL Solutions Inc ULS $66.65 $33.62 −50%
Brambles Limited BXB A$18.73 A$18.66 +0%
Wolters Kluwer N.V WKL €66.82 €97.78 +46%
Aramark ARMK $56.59 $23.15 −59%
Rentokil Initial plc RTO $21.37 $19.63 −8%

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Dong Fang Offshore Co., Ltd. · Fair Value
190.92 TWD +38%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Dong Fang Offshore Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/7786

Frequently asked questions

Is Dong Fang Offshore Co., Ltd. (7786) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 190.92 TWD versus a price of 118.00 TWD, about +62% upside (undervalued).
What is the fair value of 7786?
Our model-based fair value for Dong Fang Offshore Co., Ltd. is 190.92 TWD (as of Sep 23, 2026), built from audited fundamentals. The current price: 118.00 TWD.
What is the quality score of 7786?
Dong Fang Offshore Co., Ltd. has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Dong Fang Offshore Co., Ltd. (7786)?
Our model-based price target is the fair value of 190.92 TWD (as of Sep 23, 2026) from 14 valuation models. Cautious scenario 142.18 TWD, optimistic scenario 279.81 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Dong Fang Offshore Co., Ltd. stock forecast for 2026?
Our models put fair value at 190.92 TWD, about +62% upside versus a price of 118.00 TWD (undervalued). Cautious scenario 142.18 TWD, optimistic scenario 279.81 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Dong Fang Offshore Co., Ltd. (7786)?
Dong Fang Offshore Co., Ltd. reported trailing-twelve-month revenue of about 12.2B TWD (latest available figure, as of Sep 23, 2026).
What is the intrinsic value of Dong Fang Offshore Co., Ltd. (7786)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dong Fang Offshore Co., Ltd. it is 190.92 TWD per share (as of Sep 23, 2026), against a price of 118.00 TWD. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Dong Fang Offshore Co., Ltd. stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 7786 trades below its calculated fair value: price 118.00 TWD, fair value 190.92 TWD, a gap of about +62% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 7786?
No. The price is what the market pays today (118.00 TWD); the fair value is what the company's own numbers justify (190.92 TWD). For Dong Fang Offshore Co., Ltd. the two are 72.92 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Dong Fang Offshore Co., Ltd. worth?
The market values Dong Fang Offshore Co., Ltd. at about 20.7B TWD (market capitalisation, as of Sep 23, 2026). Per share that is 118.00 TWD; our models calculate a fair value of 190.92 TWD per share.
What do the bullish and bearish scenarios say about 7786?
Our models span a range for Dong Fang Offshore Co., Ltd.: cautious scenario 142.18 TWD, base 190.92 TWD, optimistic 279.81 TWD per share (as of Sep 23, 2026, price 118.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7786?
Dong Fang Offshore Co., Ltd. trades at a price-to-earnings ratio of 10.7 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 190.92 TWD is built from several models across several years. Other multiples: P/B 2.1, P/S 1.7, EV/EBITDA 8.2.
How solid is the balance sheet of Dong Fang Offshore Co., Ltd. (7786)?
Balance-sheet figures for Dong Fang Offshore Co., Ltd. (as of Sep 23, 2026): return on equity 24.4%, debt of 0.20 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 7786 from its 52-week high?
Dong Fang Offshore Co., Ltd. trades at 118.00 TWD, about 52% below its 52-week high of 247.67 TWD and 8% above the low of 109.01 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 190.92 TWD is for.
Which stocks are comparable to Dong Fang Offshore Co., Ltd.?
From the same area (Industrials) we also value Cintas Corporation, Thomson Reuters Corporation, Copart, Inc, Global Payments Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Dong Fang Offshore Co., Ltd. stock attractive at the current price?
The data as of Sep 23, 2026: price 118.00 TWD, calculated fair value 190.92 TWD (+62%), Quality Score 48/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 7786 calculated?
We run Dong Fang Offshore Co., Ltd. through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 190.92 TWD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Dong Fang Offshore Co., Ltd. currently trades 62 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Dong Fang Offshore Co., Ltd. (7786)?
The closing price on Sep 24, 2026 was 118.00 TWD. Our model-based fair value is 190.92 TWD, about +62% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dong Fang Offshore Co., Ltd. right now?
The price is below even our cautious bear case (142.18 TWD). The market is more pessimistic than our downside scenario. Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (142.18 TWD to 279.81 TWD) leaves room in how you read the outcome.

Key figures of Dong Fang Offshore Co., Ltd.

How large is the market capitalisation of Dong Fang Offshore Co., Ltd. (7786)?
The market capitalisation of Dong Fang Offshore Co., Ltd. is 20.7B TWD (≈ $650M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Dong Fang Offshore Co., Ltd. (7786)?
The price-to-sales ratio of Dong Fang Offshore Co., Ltd. is 1.81 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dong Fang Offshore Co., Ltd. (7786)?
Earnings per share at Dong Fang Offshore Co., Ltd. are 11.03 TWD (price ÷ EPS = P/E 10.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Dong Fang Offshore Co., Ltd. (7786)?
The net margin of Dong Fang Offshore Co., Ltd. is 16.9% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Dong Fang Offshore Co., Ltd. (7786)?
The return on equity (ROE) of Dong Fang Offshore Co., Ltd. is 24.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Dong Fang Offshore Co., Ltd. (7786)?
On an EBIT basis the return on assets of Dong Fang Offshore Co., Ltd. is 16.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Dong Fang Offshore Co., Ltd. (7786)?
The operating margin of Dong Fang Offshore Co., Ltd. is 20.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dong Fang Offshore Co., Ltd. (7786)?
Revenue at Dong Fang Offshore Co., Ltd. is growing +33.9% versus a year earlier (3y avg +58.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Dong Fang Offshore Co., Ltd. (7786)?
Earnings per share at Dong Fang Offshore Co., Ltd. are growing +16.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Dong Fang Offshore Co., Ltd. (7786) generate?
The free cash flow of Dong Fang Offshore Co., Ltd. is −3.7B TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Dong Fang Offshore Co., Ltd. (7786) carry?
The net debt of Dong Fang Offshore Co., Ltd. is 712M TWD (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch Dong Fang Offshore Co., Ltd. in the live analysis

One click puts Dong Fang Offshore Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.