Seadrill Ltd
NYSE:SDRL

Watchlist Manager
Seadrill Ltd Logo
Seadrill Ltd
NYSE:SDRL
Watchlist
Price: 42.9 USD 1.9% Market Closed
Market Cap: $2.7B

Relative Value

The Relative Value of one SDRL stock under the Base Case scenario is 35.46 USD. Compared to the current market price of 42.9 USD, Seadrill Ltd is Overvalued by 17%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SDRL Relative Value
Base Case
35.46 USD
Overvaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

SDRL Competitors Multiples
Seadrill Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BM
Seadrill Ltd
NYSE:SDRL
2.7B USD 1.9 -34.8 9.6 42.1
CN
China Oilfield Services Ltd
SSE:601808
86B CNY 1.7 22.1 16.4 16.4
US
Noble Corp (Cayman Island)
NYSE:NE
7.4B USD 2.2 33.9 8.1 17.2
CH
Transocean Ltd
NYSE:RIG
7B USD 1.8 -2.4 8.5 16.5
BM
Valaris Ltd
NYSE:VAL
6.5B USD 2.8 6.6 10.9 14.1
SA
ADES Holding Company SJSC
SAU:2382
21.8B SAR 3.5 27.1 9.9 17.9
US
Noble Corporation PLC
CSE:NOBLE
31.4B DKK 1.5 22.7 5.8 12.5
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
3.9B USD 0.8 -41.7 5.2 -118.3
US
Helmerich and Payne Inc
NYSE:HP
3.6B USD 0.9 -11.2 6 28.8
SA
Arabian Drilling Co
SAU:2381
10.8B SAR 3.1 -143.1 11.5 83.5
UK
Odfjell Drilling Ltd
OTC:ODFJF
2.6B USD 2.9 14.9 12.7 12.7
P/E Multiple
Earnings Growth PEG
BM
Seadrill Ltd
NYSE:SDRL
Average P/E: 21.2
Negative Multiple: -34.8
N/A N/A
CN
China Oilfield Services Ltd
SSE:601808
22.1
17%
1.3
US
Noble Corp (Cayman Island)
NYSE:NE
33.9
39%
0.9
CH
Transocean Ltd
NYSE:RIG
Negative Multiple: -2.4 N/A N/A
BM
Valaris Ltd
NYSE:VAL
6.6
N/A N/A
SA
A
ADES Holding Company SJSC
SAU:2382
27.1
20%
1.4
US
Noble Corporation PLC
CSE:NOBLE
22.7
39%
0.6
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -41.7 N/A N/A
US
Helmerich and Payne Inc
NYSE:HP
Negative Multiple: -11.2 N/A N/A
SA
A
Arabian Drilling Co
SAU:2381
Negative Multiple: -143.1 N/A N/A
UK
Odfjell Drilling Ltd
OTC:ODFJF
14.9
13%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
Seadrill Ltd
NYSE:SDRL
Average EV/EBIT: 26.2
42.1
N/A N/A
CN
China Oilfield Services Ltd
SSE:601808
16.4
10%
1.6
US
Noble Corp (Cayman Island)
NYSE:NE
17.2
17%
1
CH
Transocean Ltd
NYSE:RIG
16.5
1%
16.5
BM
Valaris Ltd
NYSE:VAL
14.1
N/A N/A
SA
A
ADES Holding Company SJSC
SAU:2382
17.9
16%
1.1
US
Noble Corporation PLC
CSE:NOBLE
12.5
17%
0.7
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -118.3 N/A N/A
US
Helmerich and Payne Inc
NYSE:HP
28.8
14%
2.1
SA
A
Arabian Drilling Co
SAU:2381
83.5
N/A N/A
UK
Odfjell Drilling Ltd
OTC:ODFJF
12.7
-5%
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett