As of 2024-12-13, the Intrinsic Value of Nov Inc (NOV) is
33.39 USD. This NOV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.38 USD, the upside of Nov Inc is
117.10%.
The range of the Intrinsic Value is 25.87 - 47.17 USD
33.39 USD
Intrinsic Value
NOV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.87 - 47.17 |
33.39 |
117.1% |
| DCF (Growth 10y) |
30.59 - 52.03 |
38.23 |
148.5% |
| DCF (EBITDA 5y) |
19.69 - 25.06 |
22.28 |
44.9% |
| DCF (EBITDA 10y) |
25.58 - 32.51 |
28.84 |
87.5% |
| Fair Value |
13.79 - 13.79 |
13.79 |
-10.34% |
| P/E |
18.90 - 37.95 |
25.34 |
64.7% |
| EV/EBITDA |
12.86 - 17.73 |
15.53 |
1.0% |
| EPV |
6.33 - 8.59 |
7.46 |
-51.5% |
| DDM - Stable |
18.17 - 40.94 |
29.55 |
92.2% |
| DDM - Multi |
20.78 - 36.30 |
26.42 |
71.8% |
NOV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,984.05 |
| Beta |
0.53 |
| Outstanding shares (mil) |
389.08 |
| Enterprise Value (mil) |
6,987.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.34% |
| Cost of Debt |
4.39% |
| WACC |
8.70% |