As of 2025-07-22, the Intrinsic Value of Shelf Drilling Ltd (SHLF.OL) is 54.23 NOK. This SHLF.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.87 NOK, the upside of Shelf Drilling Ltd is 511.40%.
The range of the Intrinsic Value is 43.58 - 68.30 NOK
Based on its market price of 8.87 NOK and our intrinsic valuation, Shelf Drilling Ltd (SHLF.OL) is undervalued by 511.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.58 - 68.30 | 54.23 | 511.4% |
| DCF (Growth 10y) | 81.83 - 116.02 | 96.61 | 989.2% |
| DCF (EBITDA 5y) | 39.88 - 44.95 | 42.37 | 377.7% |
| DCF (EBITDA 10y) | 70.04 - 80.25 | 75.00 | 745.6% |
| Fair Value | 90.08 - 90.08 | 90.08 | 915.61% |
| P/E | 22.69 - 31.49 | 26.94 | 203.8% |
| EV/EBITDA | 4.55 - 25.50 | 14.05 | 58.4% |
| EPV | 32.36 - 43.54 | 37.95 | 327.8% |
| DDM - Stable | 17.73 - 31.13 | 24.43 | 175.4% |
| DDM - Multi | 15.18 - 21.57 | 17.87 | 101.5% |
| Market Cap (mil) | 2,274.18 |
| Beta | 2.04 |
| Outstanding shares (mil) | 256.39 |
| Enterprise Value (mil) | 14,012.52 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.82% |
| Cost of Debt | 9.07% |
| WACC | 7.89% |