Independence Contract Drilling Inc
NYSE:ICD

Watchlist Manager
Independence Contract Drilling Inc Logo
Independence Contract Drilling Inc
NYSE:ICD
Watchlist
Price: 0.39 USD -33.42% Market Closed
Market Cap: 140k USD

Relative Value

The Relative Value of one ICD stock under the Base Case scenario is hidden USD. Compared to the current market price of 0.39 USD, Independence Contract Drilling Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ICD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
93
Median 3Y
0
Median 5Y
0
Industry
2.1
Forward
0
vs History
vs Industry
Median 3Y
-0
Median 5Y
-0
Industry
18.5
Forward
-0
vs History
52
vs Industry
34
Median 3Y
0
Median 5Y
0
Industry
11.2
vs History
vs Industry
20
Median 3Y
-0.1
Median 5Y
-0.1
Industry
14.3
vs History
80
vs Industry
71
Median 3Y
0
Median 5Y
0
Industry
1.8
vs History
36
vs Industry
62
Median 3Y
0.9
Median 5Y
0.9
Industry
3.2
Forward
1
vs History
52
vs Industry
56
Median 3Y
2.8
Median 5Y
2.8
Industry
6.9
vs History
33
vs Industry
27
Median 3Y
4.4
Median 5Y
4.4
Industry
11.1
Forward
4.6
vs History
vs Industry
2
Median 3Y
-20.1
Median 5Y
-3.3
Industry
13.4
Forward
-11.9
vs History
28
vs Industry
25
Median 3Y
3.8
Median 5Y
3.6
Industry
11.3
vs History
7
vs Industry
16
Median 3Y
10
Median 5Y
-4.3
Industry
12.1
vs History
3
vs Industry
57
Median 3Y
0.5
Median 5Y
0.4
Industry
1.7

Multiples Across Competitors

ICD Competitors Multiples
Independence Contract Drilling Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Independence Contract Drilling Inc
NYSE:ICD
140k USD 0 -0 4.4 -20.1
CN
China Oilfield Services Ltd
SSE:601808
69.4B CNY 1.4 17.8 14.6 14.6
SA
ADES Holding Company SJSC
SAU:2382
21.8B SAR 3.5 27.1 9.9 17.9
US
Noble Corporation PLC
CSE:NOBLE
31.4B DKK 1.4 21.6 5.3 10.1
US
Noble Corp (Cayman Island)
NYSE:NE
4.8B USD 1.4 21.3 5.2 10
CH
Transocean Ltd
NYSE:RIG
4.7B USD 1.2 -1.6 6.7 14.5
BM
Valaris Ltd
NYSE:VAL
3.7B USD 1.5 9.2 6 7.5
US
Helmerich and Payne Inc
NYSE:HP
3B USD 0.8 -18.5 5.7 20.8
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
2.6B USD 0.5 -19 4 -53.7
BM
Seadrill Ltd
NYSE:SDRL
2.2B USD 1.6 65.1 9.8 71.2
DK
Maersk Drilling A/S
F:72D
1.9B EUR 1.9 25.1 6.8 36.7
P/E Multiple
Earnings Growth PEG
US
Independence Contract Drilling Inc
NYSE:ICD
Average P/E: 26.7
Negative Multiple: -0
N/A N/A
CN
China Oilfield Services Ltd
SSE:601808
17.8
16%
1.1
SA
A
ADES Holding Company SJSC
SAU:2382
27.1
18%
1.5
US
Noble Corporation PLC
CSE:NOBLE
21.6
-3%
N/A
US
Noble Corp (Cayman Island)
NYSE:NE
21.3
-3%
N/A
CH
Transocean Ltd
NYSE:RIG
Negative Multiple: -1.6 N/A N/A
BM
Valaris Ltd
NYSE:VAL
9.2
10%
0.9
US
Helmerich and Payne Inc
NYSE:HP
Negative Multiple: -18.5 N/A N/A
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -19 N/A N/A
BM
Seadrill Ltd
NYSE:SDRL
65.1
-21%
N/A
DK
M
Maersk Drilling A/S
F:72D
25.1
-29%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Independence Contract Drilling Inc
NYSE:ICD
Average EV/EBIT: 22.6
Negative Multiple: -20.1
N/A N/A
CN
China Oilfield Services Ltd
SSE:601808
14.6
10%
1.5
SA
A
ADES Holding Company SJSC
SAU:2382
17.9
14%
1.3
US
Noble Corporation PLC
CSE:NOBLE
10.1
-4%
N/A
US
Noble Corp (Cayman Island)
NYSE:NE
10
-4%
N/A
CH
Transocean Ltd
NYSE:RIG
14.5
18%
0.8
BM
Valaris Ltd
NYSE:VAL
7.5
20%
0.4
US
Helmerich and Payne Inc
NYSE:HP
20.8
12%
1.7
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -53.7
40%
N/A
BM
Seadrill Ltd
NYSE:SDRL
71.2
19%
3.7
DK
M
Maersk Drilling A/S
F:72D
36.7
9%
4.1