As of 2025-06-07, the Intrinsic Value of Maersk Drilling A/S (DRLCO.CO) is 574.60 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 55.50%.
The range of the Intrinsic Value is 433.60 - 832.52 DKK
Based on its market price of 369.60 DKK and our intrinsic valuation, Maersk Drilling A/S (DRLCO.CO) is undervalued by 55.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 433.60 - 832.52 | 574.60 | 55.5% |
| DCF (Growth 10y) | 505.33 - 940.73 | 660.04 | 78.6% |
| DCF (EBITDA 5y) | 364.81 - 513.83 | 441.50 | 19.5% |
| DCF (EBITDA 10y) | 445.26 - 644.42 | 540.24 | 46.2% |
| Fair Value | 71.46 - 71.46 | 71.46 | -80.66% |
| P/E | 168.94 - 646.44 | 337.28 | -8.7% |
| EV/EBITDA | 198.63 - 420.23 | 297.17 | -19.6% |
| EPV | 632.12 - 1,017.78 | 824.95 | 123.2% |
| DDM - Stable | 95.61 - 204.48 | 150.04 | -59.4% |
| DDM - Multi | 326.36 - 567.57 | 416.62 | 12.7% |
| Market Cap (mil) | 15,298.00 |
| Beta | 1.75 |
| Outstanding shares (mil) | 41.39 |
| Enterprise Value (mil) | 18,946.18 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.88% |
| Cost of Debt | 5.99% |
| WACC | 7.87% |