As of 2024-12-11, the Intrinsic Value of National Energy Services Reunited Corp (NESR) is
22.87 USD. This NESR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.74 USD, the upside of National Energy Services Reunited Corp is
161.70%.
The range of the Intrinsic Value is 12.56 - 68.04 USD
22.87 USD
Intrinsic Value
NESR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.56 - 68.04 |
22.87 |
161.7% |
| DCF (Growth 10y) |
17.73 - 84.12 |
30.18 |
245.3% |
| DCF (EBITDA 5y) |
16.98 - 22.62 |
19.37 |
121.6% |
| DCF (EBITDA 10y) |
21.07 - 30.20 |
24.96 |
185.6% |
| Fair Value |
-3.38 - -3.38 |
-3.38 |
-138.72% |
| P/E |
(10.67) - 7.27 |
(2.67) |
-130.5% |
| EV/EBITDA |
2.02 - 16.94 |
8.61 |
-1.5% |
| EPV |
0.64 - 2.71 |
1.68 |
-80.8% |
| DDM - Stable |
(6.36) - (22.02) |
(14.19) |
-262.4% |
| DDM - Multi |
9.78 - 27.05 |
14.45 |
65.3% |
NESR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
833.88 |
| Beta |
-0.70 |
| Outstanding shares (mil) |
95.41 |
| Enterprise Value (mil) |
1,230.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.61% |
| Cost of Debt |
5.50% |
| WACC |
7.09% |