As of 2024-12-14, the Intrinsic Value of Nabors Industries Ltd (NBR) is
101.96 USD. This NBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 65.38 USD, the upside of Nabors Industries Ltd is
56.00%.
The range of the Intrinsic Value is (25.26) - 599.69 USD
101.96 USD
Intrinsic Value
NBR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(25.26) - 599.69 |
101.96 |
56.0% |
| DCF (Growth 10y) |
(11.33) - 585.82 |
112.61 |
72.2% |
| DCF (EBITDA 5y) |
16.41 - 180.16 |
67.36 |
3.0% |
| DCF (EBITDA 10y) |
16.59 - 245.79 |
93.41 |
42.9% |
| Fair Value |
-444.17 - -444.17 |
-444.17 |
-779.37% |
| P/E |
(80.31) - 97.47 |
(8.63) |
-113.2% |
| EV/EBITDA |
94.74 - 230.61 |
130.13 |
99.0% |
| EPV |
641.63 - 1,729.16 |
1,185.40 |
1713.1% |
| DDM - Stable |
(60.90) - (145.63) |
(103.27) |
-258.0% |
| DDM - Multi |
49.00 - 97.41 |
65.77 |
0.6% |
NBR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
511.93 |
| Beta |
0.81 |
| Outstanding shares (mil) |
7.83 |
| Enterprise Value (mil) |
2,555.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
17.70% |
| Cost of Debt |
10.74% |
| WACC |
10.07% |