As of 2025-06-28, the Intrinsic Value of Maersk Drilling A/S (DRLCO.CO) is 554.84 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 50.10%.
The range of the Intrinsic Value is 415.93 - 812.54 DKK
Based on its market price of 369.60 DKK and our intrinsic valuation, Maersk Drilling A/S (DRLCO.CO) is undervalued by 50.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 415.93 - 812.54 | 554.84 | 50.1% |
| DCF (Growth 10y) | 484.61 - 918.12 | 637.25 | 72.4% |
| DCF (EBITDA 5y) | 356.16 - 513.29 | 438.83 | 18.7% |
| DCF (EBITDA 10y) | 432.08 - 639.58 | 532.13 | 44.0% |
| Fair Value | 70.38 - 70.38 | 70.38 | -80.96% |
| P/E | 166.65 - 638.98 | 334.48 | -9.5% |
| EV/EBITDA | 195.61 - 421.61 | 299.63 | -18.9% |
| EPV | 606.93 - 994.85 | 800.89 | 116.7% |
| DDM - Stable | 91.56 - 199.92 | 145.74 | -60.6% |
| DDM - Multi | 310.79 - 554.41 | 400.73 | 8.4% |
| Market Cap (mil) | 15,298.00 |
| Beta | 1.75 |
| Outstanding shares (mil) | 41.39 |
| Enterprise Value (mil) | 18,890.68 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.05% |
| Cost of Debt | 5.99% |
| WACC | 8.00% |