Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Seadrill Ltd
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-94.7% vs price
Base Case (Median)
-70.7% vs price
Bull Case (75th pct.)
-49.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $24.57 | -48.3% | High (40%) |
| PE Comparable | $0.37 | -99.2% | Medium (25%) |
| Growth Trajectory DCF | $1.53 | -96.8% | Medium (20%) |
| Graham Number | $5.58 | -88.3% | Medium (40%) |
| EV/EBITDA | $35.26 | -25.8% | Medium (20%) |
| Earnings Power Value | $22.25 | -53.2% | Medium (50%) |
Based on 6 out of 7 methods, SDRL appears overvalued at the current price of $47.49. The base case fair value of $13.91 implies 70.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.