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.
Weatherford International plc
Bear Case (25th pct.)
-3.7% vs price
Base Case (Median)
22.5% vs price
Bull Case (75th pct.)
72.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $146.81 | 79.0% | High (40%) |
| PE Comparable | $62.49 | -23.8% | Medium (25%) |
| Growth Trajectory DCF | $273.70 | 233.6% | Medium (20%) |
| Graham Number | $51.92 | -36.7% | Medium (40%) |
| EV/EBITDA | $100.49 | 22.5% | Medium (20%) |
| EV/FCF | $136.23 | 66.1% | Medium (20%) |
| Earnings Power Value | $95.51 | 16.4% | Medium (50%) |
Based on 7 out of 7 methods, WFRD appears fairly valued at the current price of $82.03. The base case fair value of $100.49 implies 22.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.