As of 2025-07-04, the Intrinsic Value of Seadrill Ltd (SDRL.OL) is (16,961.99) NOK. This SDRL.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 404.80 NOK, the upside of Seadrill Ltd is -4,290.20%.
The range of the Intrinsic Value is (24,137.27) - (13,331.75) NOK
Based on its market price of 404.80 NOK and our intrinsic valuation, Seadrill Ltd (SDRL.OL) is overvalued by 4,290.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (24,137.27) - (13,331.75) | (16,961.99) | -4290.2% |
| DCF (Growth 10y) | (13,207.62) - (21,944.92) | (16,153.96) | -4090.6% |
| DCF (EBITDA 5y) | (5,061.64) - (6,025.51) | (12,440.80) | -123450.0% |
| DCF (EBITDA 10y) | (6,871.88) - (7,779.78) | (12,440.80) | -123450.0% |
| Fair Value | -2,347.58 - -2,347.58 | -2,347.58 | -679.94% |
| P/E | (8,029.94) - (14,170.48) | (10,977.75) | -2811.9% |
| EV/EBITDA | 158.50 - 226.43 | 192.98 | -52.3% |
| EPV | 235.04 - 315.07 | 275.05 | -32.1% |
| DDM - Stable | (52.20) - (97.65) | (74.92) | -118.5% |
| DDM - Multi | (11.16) - (17.09) | (13.51) | -103.3% |
| Market Cap (mil) | 31,866.87 |
| Beta | 1.18 |
| Outstanding shares (mil) | 78.72 |
| Enterprise Value (mil) | 31,866.87 |
| Market risk premium | 4.74% |
| Cost of Equity | 953.41% |
| Cost of Debt | 6.89% |
| WACC | 7.95% |