The Discounted Cash Flow (DCF) valuation of Noble Corp (Cayman Island) (NE) is 38.92 USD. With the latest stock price at 30.15 USD, the upside of Noble Corp (Cayman Island) based on DCF is 29.1%.
Based on the latest price of 30.15 USD and our DCF valuation, Noble Corp (Cayman Island) (NE) is a buy. buying NE stocks now will result in a potential gain of 29.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.5% | 8.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 32.09 - 48.70 | 38.92 |
| Upside | 6.4% - 61.5% | 29.1% |