B

Borr Drilling Ltd
OSE:BORR

Watchlist Manager
Borr Drilling Ltd
OSE:BORR
Watchlist
Price: 40.56 NOK
Market Cap: 10.7B NOK

Relative Value

The Relative Value of one BORR stock under the Base Case scenario is hidden NOK. Compared to the current market price of 40.56 NOK, Borr Drilling Ltd 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.

BORR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
58
Median 3Y
1.9
Median 5Y
1.2
Industry
2
Forward
1
vs History
19
vs Industry
23
Median 3Y
10.5
Median 5Y
-0.8
Industry
17.2
Forward
8.7
vs History
4
vs Industry
1
Median 3Y
19
Median 5Y
-3.3
Industry
10.5
vs History
vs Industry
16
Median 3Y
-9
Median 5Y
-4
Industry
13.3
vs History
41
vs Industry
44
Median 3Y
1.4
Median 5Y
1
Industry
1.6
vs History
80
vs Industry
42
Median 3Y
3.4
Median 5Y
5.1
Industry
3
Forward
2.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
6.4
vs History
63
vs Industry
25
Median 3Y
8.2
Median 5Y
7.5
Industry
10.7
Forward
5.2
vs History
38
vs Industry
22
Median 3Y
9.3
Median 5Y
7.4
Industry
12.8
Forward
7
vs History
4
vs Industry
0
Median 3Y
36.3
Median 5Y
-28.8
Industry
11.2
vs History
vs Industry
Median 3Y
-20.1
Median 5Y
-22.1
Industry
12
vs History
34
vs Industry
44
Median 3Y
0.9
Median 5Y
0.8
Industry
1.5

Multiples Across Competitors

BORR Competitors Multiples
Borr Drilling Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BM
Borr Drilling Ltd
OSE:BORR
10.2B NOK 1 11.8 5.7 7.7
CN
China Oilfield Services Ltd
SSE:601808
40.9B CNY 0.8 12.1 7.3 7.3
US
Noble Corporation PLC
CSE:NOBLE
31.4B DKK 1.5 10.7 5.2 8.4
US
Noble Corp (Cayman Island)
NYSE:NE
4.8B USD 1.5 10.4 5.1 8.3
SA
ADES Holding Company SJSC
SAU:2382
14.1B SAR 2.3 17.7 7.9 13.7
BM
Valaris Ltd
NYSE:VAL
3.5B USD 1.4 11.4 6.8 8.6
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
2.5B USD 0.5 -2.5 3.3 -66.1
CH
Transocean Ltd
NYSE:RIG
2.5B USD 0.7 -3.7 7.1 19
DK
Maersk Drilling A/S
F:72D
1.9B EUR 1.9 25.2 6.8 36.8
BM
Seadrill Ltd
NYSE:SDRL
1.9B USD 1.4 5.1 6.5 15.2
SA
Arabian Drilling Co
SAU:2381
6.9B SAR 1.9 27.6 6.6 19.1
P/E Multiple
Earnings Growth PEG
BM
B
Borr Drilling Ltd
OSE:BORR
Average P/E: 14.7
11.8
109%
0.1
CN
China Oilfield Services Ltd
SSE:601808
12.1
16%
0.8
US
Noble Corporation PLC
CSE:NOBLE
10.7
-5%
N/A
US
Noble Corp (Cayman Island)
NYSE:NE
10.4
-5%
N/A
SA
A
ADES Holding Company SJSC
SAU:2382
17.7
19%
0.9
BM
Valaris Ltd
NYSE:VAL
11.4
12%
1
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -2.5 N/A N/A
CH
Transocean Ltd
NYSE:RIG
Negative Multiple: -3.7 N/A N/A
DK
M
Maersk Drilling A/S
F:72D
25.2
-29%
N/A
BM
Seadrill Ltd
NYSE:SDRL
5.1
-12%
N/A
SA
A
Arabian Drilling Co
SAU:2381
27.6
29%
1