Last Update27 Aug 25Fair value Decreased 2.21%
The downward revision in DOF Group’s price target reflects a sharp increase in the forecast P/E ratio and a notable slowdown in projected revenue growth, lowering the fair value estimate from NOK122.20 to NOK119.50.
What's in the News
- DOF Group secured an addendum worth over USD 50 million to its long-term inspection contract with Petrobras in Brazil, alongside a new 4-year contract for the Skandi Salvador valued at approximately USD 165 million, commencing December 2025.
- Following Petrobras tenders, DOF was awarded new 4-year RSV contracts for Skandi Carla and Geoholm, both commencing December 2025, each deploying ROVs and subsea cranes.
- DOF won 4-year Petrobras AHTS contracts for Skandi Fluminense (starting January 2026) and Skandi Lifter (starting February 2026, to be reflagged Brazilian).
- DOF signed agreements to sell Skandi Tender and Skandi Trader to an international buyer, with delivery planned for September 2025, subject to inspection.
- Substantial contract extension secured for Skandi Cutter in Canada for three years (plus two annual options), and multiple projects awarded to Skandi Inventor in the Atlantic region post vessel upgrades.
Valuation Changes
Summary of Valuation Changes for DOF Group
- The Consensus Analyst Price Target has fallen slightly from NOK122.20 to NOK119.50.
- The Future P/E for DOF Group has significantly risen from 9.18x to 97.83x.
- The Consensus Revenue Growth forecasts for DOF Group has significantly fallen from 13.5% per annum to 8.9% per annum.
Key Takeaways
- Strong contract pipeline, rising vessel utilization, and integrated service offerings are driving revenue growth, margin expansion, and greater financial stability.
- Strategic global asset deployment and improved capital structure position DOF Group to capitalize on robust offshore energy demand and mitigate regional market risks.
- Heavy regional and client concentration, high debt, and significant capital needs magnify risks from market volatility, regulatory changes, and the global move away from fossil fuels.
Catalysts
About DOF Group- Owns and operates a fleet of offshore and subsea vessels.
- Recent multi-year contract wins with Petrobras and other clients, combined with significant increases in day rates (some up 30%) have boosted DOF Group's backlog above $4 billion, substantially de-risking near-term earnings and supporting revenue growth through at least 2030.
- High and rising vessel utilization rates, especially for the technologically-advanced subsea fleet, are allowing for premium pricing and margin expansion, reflecting robust offshore energy demand and increased investment in complex offshore projects globally.
- DOF's global operating footprint enables the company to flexibly deploy vessels from lower-yielding to higher-margin markets (e.g., moving assets from the North Sea to Brazil or Canada), optimizing fleet income and smoothing revenue in the face of regional market volatility.
- Ongoing deleveraging and improved capital structure following recent restructuring enhances financial stability, which is likely to reduce financing costs and improve net earnings over time.
- The company's increasing capability to offer integrated solutions (vessel + subsea + engineering) strengthens its competitive position and enables cross-selling, expected to increase average contract sizes and EBITDA margins.
DOF Group Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming DOF Group's revenue will grow by 8.9% annually over the next 3 years.
- Analysts assume that profit margins will shrink from 23.3% today to 22.2% in 3 years time.
- Analysts expect earnings to reach $462.6 million (and earnings per share of $1.78) by about August 2028, up from $377.0 million today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as $396.9 million.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 9.6x on those 2028 earnings, up from 6.3x today. This future PE is greater than the current PE for the GB Energy Services industry at 6.8x.
- Analysts expect the number of shares outstanding to grow by 7.0% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 7.95%, as per the Simply Wall St company report.
DOF Group Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- High client and geographic concentration, particularly in Brazil, increases exposure to political, regulatory, or demand risks in one region; any disruption could significantly impact revenue and backlog realization.
- Elevated CapEx requirements for vessel upgrades, new builds, and maintenance-combined with mention of ongoing negotiations for new vessel contracts-could compress net margins and require additional financing, especially amid tightening environmental regulations.
- Persistent high leverage and near-term debt maturities (e.g., Norskan's $78M repayment), alongside potential refinancing at higher rates or bond issuance, may increase interest expense and constrain net earnings if cash flows are pressured.
- The weaker North Sea spot market and chronic volatility in certain vessel segments underscore the risk of ongoing oversupply and price pressure, which could dampen vessel utilization rates and revenue outside of core growth regions.
- Accelerated global shift toward renewables and heightened ESG/investment standards could reduce long-term offshore oil & gas demand, ultimately cannibalizing the backlog pipeline, contract renewals, and future earnings as clients shift capital away from fossil-fuel projects.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of NOK119.5 for DOF Group based on their expectations of its future earnings growth, profit margins and other risk factors.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $2.1 billion, earnings will come to $462.6 million, and it would be trading on a PE ratio of 9.6x, assuming you use a discount rate of 8.0%.
- Given the current share price of NOK98.6, the analyst price target of NOK119.5 is 17.5% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.