NBR
Nabors Industries Ltd
Price:  
75.49 
USD
Volume:  
208,982.00
Bermuda | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NBR Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Nabors Industries Ltd (NBR) is 116.87 USD. This NBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.49 USD, the upside of Nabors Industries Ltd is %.

The range of the Intrinsic Value is 15.34 - 446.10 USD

75.49 USD
Stock Price
116.87 USD
Intrinsic Value
Intrinsic Value Details

NBR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.34 - 446.10 116.87 54.8%
DCF (Growth 10y) 31.52 - 450.61 131.88 74.7%
DCF (EBITDA 5y) 25.95 - 110.80 63.82 -15.5%
DCF (EBITDA 10y) 35.76 - 157.61 87.55 16.0%
Fair Value -222.75 - -222.75 -222.75 -395.07%
P/E (45.98) - 89.12 15.22 -79.8%
EV/EBITDA 79.46 - 138.27 103.35 36.9%
EPV 606.40 - 1,279.59 942.99 1149.2%
DDM - Stable (47.74) - (103.05) (75.39) -199.9%
DDM - Multi 59.68 - 103.09 75.86 0.5%

NBR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 807.74
Beta 0.73
Outstanding shares (mil) 10.70
Enterprise Value (mil) 2,894.35
Market risk premium 4.60%
Cost of Equity 12.42%
Cost of Debt 9.58%
WACC 8.81%