As of 2025-05-27, the Intrinsic Value of Valaris Ltd (VAL) is 59.14 USD. This VAL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.28 USD, the upside of Valaris Ltd is 63.00%.
The range of the Intrinsic Value is 48.42 - 75.21 USD
Based on its market price of 36.28 USD and our intrinsic valuation, Valaris Ltd (VAL) is undervalued by 63.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.42 - 75.21 | 59.14 | 63.0% |
| DCF (Growth 10y) | 55.25 - 82.67 | 66.28 | 82.7% |
| DCF (EBITDA 5y) | 48.00 - 59.59 | 53.36 | 47.1% |
| DCF (EBITDA 10y) | 53.37 - 67.21 | 59.72 | 64.6% |
| Fair Value | 21.82 - 21.82 | 21.82 | -39.86% |
| P/E | 39.80 - 64.83 | 49.63 | 36.8% |
| EV/EBITDA | 36.75 - 65.49 | 47.30 | 30.4% |
| EPV | 16.88 - 23.22 | 20.05 | -44.7% |
| DDM - Stable | 31.53 - 63.61 | 47.57 | 31.1% |
| DDM - Multi | 40.07 - 65.26 | 49.85 | 37.4% |
| Market Cap (mil) | 2,577.33 |
| Beta | 1.22 |
| Outstanding shares (mil) | 71.04 |
| Enterprise Value (mil) | 3,219.43 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.93% |
| Cost of Debt | 4.93% |
| WACC | 7.65% |