Dong Fang Offshore Co., Ltd. (7786) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dong Fang Offshore Co., Ltd. stock TWD 211, price TWD 110, upside +92.6%, quality 47 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 2, 2026.
How to read this chart
24‑month range 109.01 TWD – 275.80 TWD · fair‑value band 158.17 TWD – 263.61 TWD · the 109.50 TWD price screens below the 210.89 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 2, 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.
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 moreShow less
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 109.50 TWD, while our model-based Fair Value estimate is 210.89 TWD, implying the stock looks roughly 48% 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 16 models we run sit above the 109.50 TWD price.
Bear case: the Dividend Discount group reads lowest at 25.98 TWD, and 6 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: 158.17 TWD (bear) to 263.61 TWD (bull), the price of 109.50 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 47/100 (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 20.0B TWD (≈ $610M) Small · P/E ratio 9.9 · P/S ratio 1.64 · EPS (TTM) 11.06 TWD · Dividend yield 5.1% · Net margin 15.4% · Return on equity 24.4% · Return on assets (EBIT) 16.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 71 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −15% fair-value upside, at 93%, 7786 screens cheaper than that median.
Fair Value models
Bear158.17 TWDFair Value 210.89 TWDBull263.61 TWD
Price 109.50 TWD · Upside +92.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (4.67 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.
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%
’21
’22
’23
’24
’25
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.
+72.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+67.8%
Dividend (yield on the price)5.1%
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.
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 · 230 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside+92.6% · Top 25%
Profitability
Return on equity (12 months)24.4% · Top 25%
Return on assets11.7% · Top 25%
Net margin (12 months)15.4% · Top 25%
Operating margin (12 months)20.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)33.9% · Top 25%
Dividend yield (12 months)5.1% · Above median
Balance sheet
Debt / equity0.20× · Above median
Valuation Multiplesvs Specialty Business Services median · lower = cheaper
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.
Is Dong Fang Offshore Co., Ltd. (7786) overvalued or undervalued?
As of Nov 2, 2026, our model estimates a fair value of 210.89 TWD versus a price of 109.50 TWD, about +93% upside (undervalued).
What is the fair value of 7786?
Our model-based fair value for Dong Fang Offshore Co., Ltd. is 210.89 TWD (as of Nov 2, 2026), built from audited fundamentals. The current price: 109.50 TWD.
What is the quality score of 7786?
Dong Fang Offshore Co., Ltd. has a Quality Score of 47/100. 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 210.89 TWD (as of Nov 2, 2026) from 16 valuation models. Cautious scenario 158.17 TWD, optimistic scenario 263.61 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 210.89 TWD, about +93% upside versus a price of 109.50 TWD (undervalued). Cautious scenario 158.17 TWD, optimistic scenario 263.61 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 Nov 2, 2026).
Does Dong Fang Offshore Co., Ltd. pay a dividend?
Dong Fang Offshore Co., Ltd. currently shows a dividend yield of 5.11% relative to its recent price (as of Nov 2, 2026).
How much is the dividend of Dong Fang Offshore Co., Ltd. (7786) and when is the ex-dividend date?
Dong Fang Offshore Co., Ltd. pays a dividend of 5.60 TWD per share a year, a dividend yield of 5.1%. The last ex-dividend date was Jul 28, 2026. The payout ratio is 50.6% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
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 210.89 TWD per share (as of Nov 2, 2026), against a price of 109.50 TWD. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Dong Fang Offshore Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 2, 2026, 7786 trades below its calculated fair value: price 109.50 TWD, fair value 210.89 TWD, a gap of about +93% (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 (109.50 TWD); the fair value is what the company's own numbers justify (210.89 TWD). For Dong Fang Offshore Co., Ltd. the two are 101.39 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 20.0B TWD (market capitalisation, as of Nov 2, 2026). Per share that is 109.50 TWD; our models calculate a fair value of 210.89 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 158.17 TWD, base 210.89 TWD, optimistic 263.61 TWD per share (as of Nov 2, 2026, price 109.50 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 9.9 (as of Nov 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 210.89 TWD is built from several models across several years. Other multiples: P/B 2.0, P/S 1.6, EV/EBITDA 7.9.
How solid is the balance sheet of Dong Fang Offshore Co., Ltd. (7786)?
Balance-sheet figures for Dong Fang Offshore Co., Ltd. (as of Nov 2, 2026): return on equity 24.4%, debt of 0.20 per unit of equity. They feed the Quality Score of 47/100, 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 109.50 TWD, about 45% below its 52-week high of 198.42 TWD and at the low of 109.01 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 210.89 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 Nov 2, 2026: price 109.50 TWD, calculated fair value 210.89 TWD (+93%), Quality Score 47/100, from 16 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 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 210.89 TWD builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. Dong Fang Offshore Co., Ltd. currently trades 48% 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 Nov 6, 2026 was 109.50 TWD. Our model-based fair value is 210.89 TWD, about +93% 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 large discount to fair value meets weak quality (47/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (158.17 TWD). The market is more pessimistic than our downside scenario.
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 20.0B TWD (≈ $610M). 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 1.64 (last twelve months). 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 11.06 TWD (price ÷ EPS = P/E 9.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dong Fang Offshore Co., Ltd. (7786)?
The dividend yield of Dong Fang Offshore Co., Ltd. is 5.1% (payout 50.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Dong Fang Offshore Co., Ltd. (7786)?
The net margin of Dong Fang Offshore Co., Ltd. is 15.4% (last twelve months). 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 +16.5% 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 27,000+ stock screener.
Broad data
Nov 2, 2026