NBR
Nabors Industries Ltd
Price:  
31.36 
USD
Volume:  
436,938.00
Bermuda | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NBR Intrinsic Value

314.40 %
Upside

What is the intrinsic value of NBR?

As of 2025-07-03, the Intrinsic Value of Nabors Industries Ltd (NBR) is 129.96 USD. This NBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.36 USD, the upside of Nabors Industries Ltd is 314.40%.

The range of the Intrinsic Value is 46.68 - 402.02 USD

Is NBR undervalued or overvalued?

Based on its market price of 31.36 USD and our intrinsic valuation, Nabors Industries Ltd (NBR) is undervalued by 314.40%.

31.36 USD
Stock Price
129.96 USD
Intrinsic Value
Intrinsic Value Details

NBR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.68 - 402.02 129.96 314.4%
DCF (Growth 10y) 70.33 - 443.33 158.81 406.4%
DCF (EBITDA 5y) 27.39 - 76.71 44.34 41.4%
DCF (EBITDA 10y) 53.85 - 132.31 83.49 166.2%
Fair Value -28.63 - -28.63 -28.63 -191.29%
P/E (35.27) - 1.21 (19.37) -161.8%
EV/EBITDA 12.90 - 48.72 27.62 -11.9%
EPV 373.55 - 739.21 556.38 1674.2%
DDM - Stable (34.28) - (82.46) (58.37) -286.1%
DDM - Multi 29.53 - 57.39 39.23 25.1%

NBR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 595.71
Beta 1.40
Outstanding shares (mil) 19.00
Enterprise Value (mil) 2,876.77
Market risk premium 4.60%
Cost of Equity 10.97%
Cost of Debt 10.94%
WACC 7.89%