As of 2025-05-28, the Intrinsic Value of Nabors Industries Ltd (NBR) is 162.23 USD. This NBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.62 USD, the upside of Nabors Industries Ltd is 509.40%.
The range of the Intrinsic Value is 56.69 - 530.45 USD
Based on its market price of 26.62 USD and our intrinsic valuation, Nabors Industries Ltd (NBR) is undervalued by 509.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.69 - 530.45 | 162.23 | 509.4% |
| DCF (Growth 10y) | 85.34 - 584.01 | 197.79 | 643.0% |
| DCF (EBITDA 5y) | 28.10 - 84.74 | 46.33 | 74.0% |
| DCF (EBITDA 10y) | 61.39 - 154.84 | 95.77 | 259.8% |
| Fair Value | -34.64 - -34.64 | -34.64 | -230.12% |
| P/E | (34.22) - 1.21 | (18.81) | -170.7% |
| EV/EBITDA | 16.62 - 47.31 | 22.89 | -14.0% |
| EPV | 452.53 - 927.58 | 690.06 | 2492.3% |
| DDM - Stable | (39.12) - (103.98) | (71.55) | -368.8% |
| DDM - Multi | 33.19 - 72.79 | 46.06 | 73.0% |
| Market Cap (mil) | 417.93 |
| Beta | 1.24 |
| Outstanding shares (mil) | 15.70 |
| Enterprise Value (mil) | 2,698.99 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.20% |
| Cost of Debt | 10.94% |
| WACC | 7.80% |