Vantage Drilling International
OTC:VTDRF

Watchlist Manager
Vantage Drilling International Logo
Vantage Drilling International
OTC:VTDRF
Watchlist
Price: 12 USD Market Closed
Market Cap: 286.8m USD

Relative Value

The Relative Value of one VTDRF stock under the Base Case scenario is hidden USD. Compared to the current market price of 12 USD, Vantage Drilling International 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.

VTDRF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
54
Median 3Y
1
Median 5Y
0.9
Industry
2
vs History
0
vs Industry
12
Median 3Y
-8.7
Median 5Y
-0.8
Industry
18.3
vs History
vs Industry
6
Median 3Y
-6.1
Median 5Y
-2.4
Industry
11.2
vs History
vs Industry
17
Median 3Y
-2.8
Median 5Y
-1.8
Industry
14.2
vs History
31
vs Industry
33
Median 3Y
1.3
Median 5Y
0.8
Industry
1.7
vs History
42
vs Industry
50
Median 3Y
1.8
Median 5Y
2.1
Industry
3.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
6.9
vs History
0
vs Industry
19
Median 3Y
17.5
Median 5Y
14.8
Industry
11
vs History
vs Industry
Median 3Y
-8
Median 5Y
-5.1
Industry
13.4
vs History
vs Industry
5
Median 3Y
-6.6
Median 5Y
-5.1
Industry
11.3
vs History
vs Industry
3
Median 3Y
-8.2
Median 5Y
-4.6
Industry
12.1
vs History
31
vs Industry
40
Median 3Y
1
Median 5Y
0.9
Industry
1.7

Multiples Across Competitors

VTDRF Competitors Multiples
Vantage Drilling International 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
Vantage Drilling International
OTC:VTDRF
286.8m USD 1.6 28.7 217.4 -8
CN
China Oilfield Services Ltd
SSE:601808
68.2B CNY 1.4 17.5 14.4 14.4
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
CH
Transocean Ltd
NYSE:RIG
4.7B USD 1.2 -1.6 6.7 14.5
US
Noble Corp (Cayman Island)
NYSE:NE
4.8B USD 1.4 21.2 5.2 9.9
BM
Valaris Ltd
NYSE:VAL
3.7B USD 1.5 9.3 6 7.6
US
Helmerich and Payne Inc
NYSE:HP
3.1B USD 0.8 -18.9 5.8 21.1
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
2.7B USD 0.6 -19.6 4.1 -54.9
DK
Maersk Drilling A/S
F:72D
1.9B EUR 1.9 25.1 6.8 36.7
BM
Seadrill Ltd
NYSE:SDRL
2.2B USD 1.6 64.3 9.7 70.5
P/E Multiple
Earnings Growth PEG
US
Vantage Drilling International
OTC:VTDRF
Average P/E: 26.9
28.7
N/A N/A
CN
China Oilfield Services Ltd
SSE:601808
17.5
16%
1.1
SA
A
ADES Holding Company SJSC
SAU:2382
27.1
18%
1.5
US
Noble Corporation PLC
CSE:NOBLE
21.6
-7%
N/A
CH
Transocean Ltd
NYSE:RIG
Negative Multiple: -1.6 N/A N/A
US
Noble Corp (Cayman Island)
NYSE:NE
21.2
-7%
N/A
BM
Valaris Ltd
NYSE:VAL
9.3
10%
0.9
US
Helmerich and Payne Inc
NYSE:HP
Negative Multiple: -18.9 N/A N/A
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -19.6 N/A N/A
DK
M
Maersk Drilling A/S
F:72D
25.1
-29%
N/A
BM
Seadrill Ltd
NYSE:SDRL
64.3
-22%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Vantage Drilling International
OTC:VTDRF
Average EV/EBIT: 22.5
Negative Multiple: -8
N/A N/A
CN
China Oilfield Services Ltd
SSE:601808
14.4
10%
1.4
SA
A
ADES Holding Company SJSC
SAU:2382
17.9
14%
1.3
US
Noble Corporation PLC
CSE:NOBLE
10.1
-2%
N/A
CH
Transocean Ltd
NYSE:RIG
14.5
18%
0.8
US
Noble Corp (Cayman Island)
NYSE:NE
9.9
-2%
N/A
BM
Valaris Ltd
NYSE:VAL
7.6
20%
0.4
US
Helmerich and Payne Inc
NYSE:HP
21.1
12%
1.8
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -54.9
40%
N/A
DK
M
Maersk Drilling A/S
F:72D
36.7
9%
4.1
BM
Seadrill Ltd
NYSE:SDRL
70.5
16%
4.4