DRQ
Dril-Quip Inc
Price:  
21.04 
USD
Volume:  
306,237.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRQ Intrinsic Value

51.80 %
Upside

As of 2024-02-23, the Intrinsic Value of Dril-Quip Inc (DRQ) is 31.93 USD. This DRQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.04 USD, the upside of Dril-Quip Inc is 51.80%.

The range of the Intrinsic Value is 23.33 - 57.99 USD

21.04 USD
Stock Price
31.93 USD
Intrinsic Value
Intrinsic Value Details

DRQ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.33 - 57.99 31.93 51.8%
DCF (Growth 10y) 26.98 - 63.92 36.20 72.0%
DCF (EBITDA 5y) 14.86 - 18.63 16.61 -21.1%
DCF (EBITDA 10y) 19.21 - 24.12 21.44 1.9%
Fair Value -0.22 - -0.22 -0.22 -101.04%
P/E (0.58) - 13.36 3.52 -83.3%
EV/EBITDA 8.87 - 12.33 10.32 -50.9%
EPV 3.89 - 3.60 3.75 -82.2%
DDM - Stable (0.35) - (0.97) (0.66) -103.2%
DDM - Multi 10.90 - 23.49 14.91 -29.1%

DRQ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 719.15
Beta 1.18
Outstanding shares (mil) 34.18
Enterprise Value (mil) 538.08
Market risk premium 4.60%
Cost of Equity 9.87%
Cost of Debt 5.00%
WACC 6.77%