
Seadrill Ltd
NYSE:SDRL

Intrinsic Value
The intrinsic value of one
SDRL
stock under the Base Case scenario is
73.31
USD.
Compared to the current market price of 23.07 USD,
Seadrill Ltd
is
Undervalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Seadrill Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Seadrill Ltd
Balance Sheet Decomposition
Seadrill Ltd
Current Assets | 801m |
Cash & Short-Term Investments | 404m |
Receivables | 196m |
Other Current Assets | 201m |
Non-Current Assets | 3.3B |
Long-Term Investments | 76m |
PP&E | 3B |
Other Non-Current Assets | 212m |
Free Cash Flow Analysis
Seadrill Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Seadrill Ltd
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-925m
USD
|
Gross Profit
|
428m
USD
|
Operating Expenses
|
-290m
USD
|
Operating Income
|
138m
USD
|
Other Expenses
|
234m
USD
|
Net Income
|
372m
USD
|
SDRL Profitability Score
Profitability Due Diligence
Seadrill Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Seadrill Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
SDRL Solvency Score
Solvency Due Diligence
Seadrill Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Seadrill Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SDRL Price Targets Summary
Seadrill Ltd
According to Wall Street analysts, the average 1-year price target for
SDRL
is 46.92 USD
with a low forecast of 20.2 USD and a high forecast of 84 USD.
Dividends
Current shareholder yield for SDRL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
SDRL
stock under the Base Case scenario is
73.31
USD.
Compared to the current market price of 23.07 USD,
Seadrill Ltd
is
Undervalued by 69%.