The Discounted Cash Flow (DCF) valuation of Maersk Drilling A/S (DRLCO.CO) is 549.64 DKK. With the latest stock price at 369.60 DKK, the upside of Maersk Drilling A/S based on DCF is 48.7%.
Based on the latest price of 369.60 DKK and our DCF valuation, Maersk Drilling A/S (DRLCO.CO) is a buy. buying DRLCO.CO stocks now will result in a potential gain of 48.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.7% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 413.30 - 800.88 | 549.64 |
| Upside | 11.8% - 116.7% | 48.7% |