What is the intrinsic value of NE?

As of 2025-07-12, the Intrinsic Value of Noble Corp (Cayman Island) (NE) is 39.88 USD. This NE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.15 USD, the upside of Noble Corp (Cayman Island) is 32.30%.

The range of the Intrinsic Value is 32.92 - 49.87 USD

Is NE undervalued or overvalued?

Based on its market price of 30.15 USD and our intrinsic valuation, Noble Corp (Cayman Island) (NE) is undervalued by 32.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	32.92 - 49.87	39.88	32.3%
DCF (Growth 10y)	40.12 - 58.56	47.74	58.3%
DCF (EBITDA 5y)	34.20 - 38.70	36.39	20.7%
DCF (EBITDA 10y)	41.62 - 49.25	45.26	50.1%
Fair Value	14.52 - 14.52	14.52	-51.83%
P/E	31.37 - 32.44	31.86	5.7%
EV/EBITDA	29.25 - 36.83	32.58	8.1%
EPV	37.72 - 48.31	43.01	42.7%
DDM - Stable	18.63 - 35.04	26.83	-11.0%
DDM - Multi	27.25 - 38.87	31.98	6.1%