Seadrill Ltd
OSE:SDRL

Watchlist Manager
Seadrill Ltd Logo
Seadrill Ltd
OSE:SDRL
Watchlist
Price: 404.8 NOK Market Closed
Market Cap: kr1.7B

Relative Value

The Relative Value of one SDRL stock under the Base Case scenario is hidden NOK. Compared to the current market price of 404.8 NOK, Seadrill 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.

SDRL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

SDRL Competitors Multiples
Seadrill Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BM
Seadrill Ltd
OSE:SDRL
2.4B NOK 1.8 71.4 10.6 77.6
CN
China Oilfield Services Ltd
SSE:601808
73.9B CNY 1.6 20.1 14.9 14.9
SA
ADES Holding Company SJSC
SAU:2382
21.8B SAR 3.5 27.1 9.9 17.9
US
Noble Corp (Cayman Island)
NYSE:NE
5.6B USD 1.6 24.8 5.9 11.2
CH
Transocean Ltd
NYSE:RIG
5.4B USD 1.4 -1.8 7.3 15.7
US
Noble Corporation PLC
CSE:NOBLE
31.4B DKK 1.4 21.8 0.8 1.6
BM
Valaris Ltd
NYSE:VAL
4.1B USD 1.7 10.2 6.5 8.2
US
Helmerich and Payne Inc
NYSE:HP
3.2B USD 0.9 -19.4 5.9 21.4
SA
Arabian Drilling Co
SAU:2381
10.8B SAR 3.1 75.1 9.8 33.5
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
2.8B USD 0.6 -20.5 4.2 -56.8
DK
Maersk Drilling A/S
F:72D
1.9B EUR 1.9 25.3 8 43.4
P/E Multiple
Earnings Growth PEG
BM
Seadrill Ltd
OSE:SDRL
Average P/E: 34.5
71.4
-21%
N/A
CN
China Oilfield Services Ltd
SSE:601808
20.1
17%
1.2
SA
A
ADES Holding Company SJSC
SAU:2382
27.1
20%
1.4
US
Noble Corp (Cayman Island)
NYSE:NE
24.8
-7%
N/A
CH
Transocean Ltd
NYSE:RIG
Negative Multiple: -1.8 N/A N/A
US
Noble Corporation PLC
CSE:NOBLE
21.8
-7%
N/A
BM
Valaris Ltd
NYSE:VAL
10.2
11%
0.9
US
Helmerich and Payne Inc
NYSE:HP
Negative Multiple: -19.4 N/A N/A
SA
A
Arabian Drilling Co
SAU:2381
75.1
16%
4.7
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -20.5 N/A N/A
DK
M
Maersk Drilling A/S
F:72D
25.3
-29%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
Seadrill Ltd
OSE:SDRL
Average EV/EBIT: 24.5
77.6
15%
5.2
CN
China Oilfield Services Ltd
SSE:601808
14.9
10%
1.5
SA
A
ADES Holding Company SJSC
SAU:2382
17.9
14%
1.3
US
Noble Corp (Cayman Island)
NYSE:NE
11.2
-3%
N/A
CH
Transocean Ltd
NYSE:RIG
15.7
18%
0.9
US
Noble Corporation PLC
CSE:NOBLE
1.6
-3%
N/A
BM
Valaris Ltd
NYSE:VAL
8.2
20%
0.4
US
Helmerich and Payne Inc
NYSE:HP
21.4
14%
1.5
SA
A
Arabian Drilling Co
SAU:2381
33.5
8%
4.2
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -56.8
48%
N/A
DK
M
Maersk Drilling A/S
F:72D
43.4
9%
4.8