Vantage Drilling International
OTC:VTDRF

Watchlist Manager
Vantage Drilling International Logo
Vantage Drilling International
OTC:VTDRF
Watchlist
Price: 10 USD Market Closed
Market Cap: $278.4m

Relative Value

The Relative Value of one VTDRF stock under the Base Case scenario is 4.22 USD. Compared to the current market price of 10 USD, Vantage Drilling International is Overvalued by 58%.

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.

VTDRF Relative Value
Base Case
4.22 USD
Overvaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

VTDRF Competitors Multiples
Vantage Drilling International Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Vantage Drilling International
OTC:VTDRF
278.4m USD 1.5 27.9 211.3 -7.8
CN
China Oilfield Services Ltd
SSE:601808
84.4B CNY 1.7 21.6 16.1 16.1
US
Noble Corp (Cayman Island)
NYSE:NE
7.3B USD 2.2 33.9 8.1 17.2
CH
Transocean Ltd
NYSE:RIG
6.8B USD 1.7 -2.3 8.4 16.2
BM
Valaris Ltd
NYSE:VAL
6.4B USD 2.7 6.5 10.6 13.8
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
3.8B USD 0.8 -41.1 5.2 -116.9
US
Helmerich and Payne Inc
NYSE:HP
3.5B USD 0.8 -10.9 5.8 28.2
SA
Arabian Drilling Co
SAU:2381
10.8B SAR 3.1 -143.1 11.5 83.5
BM
Seadrill Ltd
NYSE:SDRL
2.7B USD 1.9 -35 9.6 42.4
P/E Multiple
Earnings Growth PEG
US
Vantage Drilling International
OTC:VTDRF
Average P/E: 23.3
27.9
N/A N/A
CN
China Oilfield Services Ltd
SSE:601808
21.6
17%
1.3
US
Noble Corp (Cayman Island)
NYSE:NE
33.9
39%
0.9
CH
Transocean Ltd
NYSE:RIG
Negative Multiple: -2.3 N/A N/A
BM
Valaris Ltd
NYSE:VAL
6.5
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: -41.1 N/A N/A
US
Helmerich and Payne Inc
NYSE:HP
Negative Multiple: -10.9 N/A N/A
SA
A
Arabian Drilling Co
SAU:2381
Negative Multiple: -143.1 N/A N/A
BM
Seadrill Ltd
NYSE:SDRL
Negative Multiple: -35 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Vantage Drilling International
OTC:VTDRF
Average EV/EBIT: 27.5
Negative Multiple: -7.8
N/A N/A
CN
China Oilfield Services Ltd
SSE:601808
16.1
10%
1.6
US
Noble Corp (Cayman Island)
NYSE:NE
17.2
17%
1
CH
Transocean Ltd
NYSE:RIG
16.2
1%
16.2
BM
Valaris Ltd
NYSE:VAL
13.8
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: -116.9 N/A N/A
US
Helmerich and Payne Inc
NYSE:HP
28.2
14%
2
SA
A
Arabian Drilling Co
SAU:2381
83.5
N/A N/A
BM
Seadrill Ltd
NYSE:SDRL
42.4
N/A 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