NBR
Nabors Industries Ltd
Price:  
81.17 
USD
Volume:  
183,094.00
Bermuda | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NBR Intrinsic Value

-77.80 %
Upside

As of 2024-02-22, the Intrinsic Value of Nabors Industries Ltd (NBR) is 18.00 USD. This NBR valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 81.17 USD, the upside of Nabors Industries Ltd is -77.80%.

The range of the Intrinsic Value is (75.72) - 480.00 USD

81.17 USD
Stock Price
18.00 USD
Intrinsic Value
Intrinsic Value Details

NBR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (112.39) - 299.54 (43.57) -153.7%
DCF (Growth 10y) (75.72) - 480.00 18.00 -77.8%
DCF (EBITDA 5y) (65.94) - 13.88 (1,234.50) -123450.0%
DCF (EBITDA 10y) (59.90) - 80.02 (1,234.50) -123450.0%
Fair Value -34.29 - -34.29 -34.29 -142.25%
P/E (48.75) - (64.53) (50.35) -162.0%
EV/EBITDA 34.20 - 147.30 86.76 6.9%
EPV 395.57 - 1,129.39 762.48 839.4%
DDM - Stable (26.23) - (55.86) (41.04) -150.6%
DDM - Multi (47.17) - (79.85) (59.43) -173.2%

NBR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 799.52
Beta 1.55
Outstanding shares (mil) 9.85
Enterprise Value (mil) 2,913.52
Market risk premium 4.60%
Cost of Equity 17.45%
Cost of Debt 11.10%
WACC 11.46%