As of 2024-12-14, the Intrinsic Value of Schlumberger NV (SLB) is
59.39 USD. This SLB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.22 USD, the upside of Schlumberger NV is
47.70%.
The range of the Intrinsic Value is 41.00 - 105.24 USD
59.39 USD
Intrinsic Value
SLB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.00 - 105.24 |
59.39 |
47.7% |
| DCF (Growth 10y) |
42.03 - 98.05 |
58.21 |
44.7% |
| DCF (EBITDA 5y) |
21.69 - 34.96 |
27.66 |
-31.2% |
| DCF (EBITDA 10y) |
28.25 - 42.09 |
34.34 |
-14.6% |
| Fair Value |
15.86 - 15.86 |
15.86 |
-60.58% |
| P/E |
30.25 - 46.52 |
35.13 |
-12.7% |
| EV/EBITDA |
18.62 - 34.48 |
26.19 |
-34.9% |
| EPV |
28.27 - 39.11 |
33.69 |
-16.2% |
| DDM - Stable |
28.30 - 83.87 |
56.08 |
39.4% |
| DDM - Multi |
34.03 - 75.82 |
46.69 |
16.1% |
SLB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
56,796.67 |
| Beta |
0.77 |
| Outstanding shares (mil) |
1,412.15 |
| Enterprise Value (mil) |
66,633.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.62% |
| Cost of Debt |
4.28% |
| WACC |
7.75% |