As of 2025-07-04, the Intrinsic Value of Borr Drilling Ltd (BORR.OL) is 58.74 NOK. This BORR.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.56 NOK, the upside of Borr Drilling Ltd is 44.80%.
The range of the Intrinsic Value is 32.80 - 101.06 NOK
Based on its market price of 40.56 NOK and our intrinsic valuation, Borr Drilling Ltd (BORR.OL) is undervalued by 44.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.80 - 101.06 | 58.74 | 44.8% |
| DCF (Growth 10y) | 90.03 - 195.77 | 130.28 | 221.2% |
| DCF (EBITDA 5y) | 22.81 - 61.91 | 38.29 | -5.6% |
| DCF (EBITDA 10y) | 65.57 - 125.91 | 89.78 | 121.4% |
| Fair Value | 20.89 - 20.89 | 20.89 | -48.49% |
| P/E | 23.89 - 51.83 | 37.47 | -7.6% |
| EV/EBITDA | (1.95) - 26.61 | 8.51 | -79.0% |
| EPV | 3.19 - 35.25 | 19.22 | -52.6% |
| DDM - Stable | 21.53 - 40.19 | 30.86 | -23.9% |
| DDM - Multi | 28.76 - 40.42 | 33.52 | -17.4% |
| Market Cap (mil) | 10,711.08 |
| Beta | 1.54 |
| Outstanding shares (mil) | 264.08 |
| Enterprise Value (mil) | 28,979.76 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.64% |
| Cost of Debt | 7.17% |
| WACC | 8.14% |