As of 2025-07-07, the Intrinsic Value of Weatherford International PLC (WFRD) is 92.43 USD. This WFRD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.15 USD, the upside of Weatherford International PLC is 70.70%.
The range of the Intrinsic Value is 75.01 - 120.13 USD
Based on its market price of 54.15 USD and our intrinsic valuation, Weatherford International PLC (WFRD) is undervalued by 70.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 75.01 - 120.13 | 92.43 | 70.7% |
| DCF (Growth 10y) | 86.92 - 136.44 | 106.13 | 96.0% |
| DCF (EBITDA 5y) | 70.46 - 91.47 | 79.62 | 47.0% |
| DCF (EBITDA 10y) | 84.28 - 113.15 | 96.85 | 78.9% |
| Fair Value | 161.93 - 161.93 | 161.93 | 199.05% |
| P/E | 53.77 - 79.80 | 63.03 | 16.4% |
| EV/EBITDA | 58.59 - 88.06 | 73.72 | 36.1% |
| EPV | 109.30 - 154.51 | 131.91 | 143.6% |
| DDM - Stable | 38.43 - 74.16 | 56.29 | 4.0% |
| DDM - Multi | 47.62 - 73.70 | 58.02 | 7.1% |
| Market Cap (mil) | 3,929.12 |
| Beta | 1.68 |
| Outstanding shares (mil) | 72.56 |
| Enterprise Value (mil) | 4,661.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.33% |
| Cost of Debt | 6.98% |
| WACC | 8.87% |