DOF Installer Valuation

Q: What is the Fair Price of DOFI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

DOFI (NOK4) is trading below our estimate of [[fair value]] (NOK21.28)

Is DOFI undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of DOFI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: DOFI (NOK4) is trading below our estimate of fair value (NOK21.28)

Significantly Below Fair Value: DOFI is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for DOFI?

Key metric: As DOFI is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for DOFI. This is calculated by dividing DOFI's market cap by their current earnings.
What is DOFI's PE Ratio?
PE Ratio	6.2x
Earnings	NOK 22.00m
Market Cap	NOK 135.72m

DOFI key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3.7x
Enterprise Value/EBITDA	5x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does DOFI's PE Ratio compare to its peers?

The above table shows the PE ratio for DOFI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	11.8x
IOTA Independent Oil & Resources	3.8x	n/a	NOK 116.9m
PSE Petrolia	6.9x	n/a	NOK 348.3m
DWELLOP Dwellop	1x	n/a	NOK 14.2m
ABL ABL Group	35.3x	67.1%	NOK 1.2b
DOFI DOF Installer	6.2x	n/a	NOK 135.7m

Price-To-Earnings vs Peers: DOFI is good value based on its Price-To-Earnings Ratio (6.2x) compared to the peer average (20.6x).

Price to Earnings Ratio vs Industry

How does DOFI's PE Ratio compare vs other companies in the NO Energy Services Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap
SEA1 Sea1 Offshore	1.5x	-37.3%	US$385.17m
AWDR Awilco Drilling	0.2x	n/a	US$29.26m
DWELLOP Dwellop	1x	n/a	US$1.28m

No more companies available in this PE range

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: DOFI is good value based on its Price-To-Earnings Ratio (6.2x) compared to the Norwegian Energy Services industry average (7.8x).

Price to Earnings Ratio vs Fair Ratio

What is DOFI's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

DOFI PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	6.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate DOFI's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Frontline

US$4.5b

A shipping company, engages in the seaborne transportation of crude oil and oil products worldwide.

FRO

US$224.10

9.1%

-4.3%

Aker BP

NOK 142.8b

Explores for, develops, and produces oil and gas on the Norwegian Continental Shelf.

AKRBP

NOK 227.20

3.7%

-25.5%

Seacrest Petroleo Bermuda

NOK 112.8m

An independent oil and gas production company, engages in the redevelopment of midlife onshore producing oil and gas fields in Brazil.

SEAPT

NOK 0.21

-13.8%

-98.1%