DRLCO.CO
Maersk Drilling A/S
Price:  
369.6 
DKK
Volume:  
123,047
Denmark | Energy Equipment & Services

DRLCO.CO Intrinsic Value

48.7 %
Upside

What is the intrinsic value of DRLCO.CO?

As of 2025-07-04, the Intrinsic Value of Maersk Drilling A/S (DRLCO.CO) is 549.64 DKK. This DRLCO.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 369.60 DKK, the upside of Maersk Drilling A/S is 48.7%.

The range of the Intrinsic Value is 413.3 - 800.88 DKK.

Is DRLCO.CO undervalued or overvalued?

Based on its market price of 369.60 DKK and our intrinsic valuation, Maersk Drilling A/S (DRLCO.CO) is undervalued by 48.7%.

369.60 DKK
Stock Price
549.64 DKK
Intrinsic Value
Intrinsic Value Details

DRLCO.CO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 413.3 - 800.88 549.64 48.7%
DCF (Growth Exit 10Y) 481.6 - 904.95 631.32 70.8%
DCF (EBITDA Exit 5Y) 354.93 - 513.02 441.74 19.5%
DCF (EBITDA Exit 10Y) 429.93 - 636.31 532.46 44.1%
Peter Lynch Fair Value 69.2 - 69.2 69.2 -81.28%
P/E Multiples 176.33 - 630.66 334.25 -9.6%
EV/EBITDA Multiples 196.01 - 419.17 301.12 -18.5%
Earnings Power Value 602.87 - 980.19 791.53 114.2%
Dividend Discount Model - Stable 91.23 - 197.66 144.44 -60.9%
Dividend Discount Model - Multi Stages 310.49 - 548.53 398.82 7.9%

DRLCO.CO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)15,298
Beta1.75
Outstanding shares (mil)41
Enterprise Value (mil)18,831
Market risk premium5.6%
Cost of Equity8.95%
Cost of Debt6%
WACC7.9%