As of 2025-05-05, the Intrinsic Value of Noble Corp (Cayman Island) (NE) is 41.12 USD. This NE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.62 USD, the upside of Noble Corp (Cayman Island) is 81.80%.
The range of the Intrinsic Value is 34.54 - 50.21 USD
Based on its market price of 22.62 USD and our intrinsic valuation, Noble Corp (Cayman Island) (NE) is undervalued by 81.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.54 - 50.21 | 41.12 | 81.8% |
| DCF (Growth 10y) | 50.75 - 71.61 | 59.54 | 163.2% |
| DCF (EBITDA 5y) | 38.96 - 44.75 | 41.78 | 84.7% |
| DCF (EBITDA 10y) | 52.62 - 62.54 | 57.36 | 153.6% |
| Fair Value | 14.12 - 14.12 | 14.12 | -37.58% |
| P/E | 20.56 - 23.95 | 22.30 | -1.4% |
| EV/EBITDA | 20.73 - 30.88 | 25.23 | 11.5% |
| EPV | 36.04 - 44.93 | 40.48 | 79.0% |
| DDM - Stable | 16.68 - 30.13 | 23.41 | 3.5% |
| DDM - Multi | 30.28 - 41.82 | 35.08 | 55.1% |
| Market Cap (mil) | 3,591.60 |
| Beta | 1.55 |
| Outstanding shares (mil) | 158.78 |
| Enterprise Value (mil) | 5,324.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.14% |
| Cost of Debt | 5.00% |
| WACC | 8.85% |