BWOSF (BW Offshore) Beneish M-Score: -3.39 (As of Jun. 25, 2026)


BWOSF BW Offshore Ltd BWOSF
43 GF Score
Price $5.31
GF Value $1.41
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is BW Offshore Beneish M-Score?

BW Offshore BWOSF 43 Beneish M-Score is -3.39 as of Jun. 25, 2026. GuruFocus rates BWOSF with a GF Score™ of 43/100 and a GF Value™ of $1.41 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 822 Oil & Gas companies, BW Offshore ranks better than 85.4% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -3.39 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for BW Offshore's Beneish M-Score or its related term are showing as below:

BWOSF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -3.34   Max: -2.47
Current: -3.39

During the past 13 years, the highest Beneish M-Score of BW Offshore was -2.47. The lowest was -3.41. And the median was -3.34.


BW Offshore Beneish M-Score Historical Data

* Premium members only.

The historical data trend for BW Offshore's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

BW Offshore Beneish M-Score Chart

BW Offshore Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.47 -3.33 -3.41 -2.69 -3.39

BW Offshore Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.41 0.00 -2.69 0.00 -3.39

BWOSF vs SLB, BKR, HAL: Beneish M-Score Comparison

For the Oil & Gas Equipment & Services subindustry, BW Offshore's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


BW Offshore Beneish M-Score vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, BW Offshore's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where BW Offshore's Beneish M-Score falls into.


BWOSF
43GF Score
BW Offshore Ltd BWOSF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

BW Offshore Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of BW Offshore for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.7873+0.528 * 0.8698+0.404 * 0.8807+0.892 * 0.8398+0.115 * 1.9462
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.1207+4.679 * -0.064214-0.327 * 0.9817
=-3.31

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was $108.7 Mil.
Revenue was $509.5 Mil.
Gross Profit was $414.0 Mil.
Total Current Assets was $510.4 Mil.
Total Assets was $4,281.0 Mil.
Property, Plant and Equipment(Net PPE) was $3,394.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $95.5 Mil.
Selling, General, & Admin. Expense(SGA) was $50.4 Mil.
Total Current Liabilities was $292.5 Mil.
Long-Term Debt & Capital Lease Obligation was $1,525.0 Mil.
Net Income was $134.3 Mil.
Gross Profit was $0.0 Mil.
Cash Flow from Operations was $409.2 Mil.
Total Receivables was $164.4 Mil.
Revenue was $606.7 Mil.
Gross Profit was $428.8 Mil.
Total Current Assets was $479.2 Mil.
Total Assets was $4,045.4 Mil.
Property, Plant and Equipment(Net PPE) was $3,162.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $177.9 Mil.
Selling, General, & Admin. Expense(SGA) was $28.3 Mil.
Total Current Liabilities was $213.1 Mil.
Long-Term Debt & Capital Lease Obligation was $1,536.4 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(108.7 / 509.5) / (164.4 / 606.7)
=0.213346 / 0.270974
=0.7873

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(428.8 / 606.7) / (414 / 509.5)
=0.706774 / 0.812561
=0.8698

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (510.4 + 3394) / 4281) / (1 - (479.2 + 3162.1) / 4045.4)
=0.08797 / 0.099891
=0.8807

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=509.5 / 606.7
=0.8398

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(177.9 / (177.9 + 3162.1)) / (95.5 / (95.5 + 3394))
=0.053263 / 0.027368
=1.9462

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(50.4 / 509.5) / (28.3 / 606.7)
=0.098921 / 0.046646
=2.1207

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((1525 + 292.5) / 4281) / ((1536.4 + 213.1) / 4045.4)
=0.42455 / 0.432467
=0.9817

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(134.3 - 0 - 409.2) / 4281
=-0.064214

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

BW Offshore has a M-score of -3.31 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -3.39 mean?
BW Offshore (BWOSF) has a Beneish M-Score of -3.39 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on BW Offshore and its competitors. According to the industry distribution chart, BW Offshore ranks #120 out of 822 companies in the Oil & Gas industry, placing it in the top 14.6%.
Is BW Offshore's Beneish M-Score too high?
BW Offshore's current Beneish M-Score is -3.39. Based on the distribution chart, BW Offshore ranks #120 out of 822 companies in the Oil & Gas industry, which is in the top quartile — a strong position relative to peers. Overall, BW Offshore has a GF Score™ of 43/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does BW Offshore's Beneish M-Score compare to SLB and BKR?
According to the Oil & Gas industry distribution chart, BW Offshore ranks #120 out of 822 companies for Beneish M-Score. This places BW Offshore in the top 15% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for an Oil & Gas company?
A good Beneish M-Score depends on the Oil & Gas industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on BW Offshore and its competitors. BW Offshore's current Beneish M-Score is -3.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is BW Offshore stock overvalued right now?
Based on GuruFocus' analysis, BW Offshore (BWOSF) is currently considered Significantly Overvalued. The stock's GF Value™ is $1.41, compared to a current price of $5.31 — trading 276.6% above its estimated fair value. The current Beneish M-Score is -3.39. BW Offshore's overall GF Score™ is 43/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For BW Offshore (BWOSF), the current Beneish M-Score is -3.39 as of Jun. 25, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is BW Offshore (BWOSF) Overvalued in 2026?

Based on GuruFocus' analysis, BW Offshore stock appears to be overvalued. The current stock price of $5.31 is trading 276.6% above its estimated GF Value™ of $1.41. GuruFocus considers BW Offshore to be Significantly Overvalued.

Key valuation signals for BWOSF:

  • Beneish M-Score: -3.39
  • GF Value™: $1.41 vs. price of $5.31 (276.6% above fair value)
  • GF Score™: 43/100 with 4 warning signs

No single metric tells the full story. See the BWOSF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


BW Offshore Business Description

Industry EnergyOil & Gas
Address 22 Church Street, 4th Floor, Suite 400, Washington Mall Phase 2, Hamilton, BMU, HM1189
BW Offshore Ltd is a holding company. It is engaged in developing, owning, and operating oil and gas Floating Production, Storage, and Offloading vessels (FPSO) and Floating, Storage and Offloading (FSO) vessels. The company's main activities are engineering, procurement, construction, and installation, as well as lease and operation services for FPSOs. The operating segment of the company is FPSO and Floating Wind, of which the majority of its revenue is from the FPSO segment. Geographically, the company operates in Americas, Europe/Africa, Asia and the Pacific.
43GF Score

Get the complete analysis for BWOSF

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$5.31
Price
$1.41
GF Value