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.
Based on its market price of 369.60 DKK and our intrinsic valuation, Maersk Drilling A/S (DRLCO.CO) is undervalued by 48.7%.
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% |
Market Cap (mil) | 15,298 |
Beta | 1.75 |
Outstanding shares (mil) | 41 |
Enterprise Value (mil) | 18,831 |
Market risk premium | 5.6% |
Cost of Equity | 8.95% |
Cost of Debt | 6% |
WACC | 7.9% |