VTDRF Relative Valuation - Vantage Drilling International

Watchlist Manager

Watchlist

Price: 13 USD Market Closed

Market Cap: $172.9m

	Vantage Drilling International OTC:VTDRF	US
	Xining Special Steel Co Ltd SSE:600117	CN
	DLF Ltd NSE:DLF	IN
K	Kretto Syscon Ltd BSE:531328	IN

Multiples-Based Value

The Multiples-Based Value of one VTDRF stock under the Base Case scenario is hidden USD. Compared to the current market price of 13 USD, Vantage Drilling International is hidden .

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

VTDRF Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Vantage Drilling International OTC:VTDRF	173.5m USD	2	36.2	135.1	-5
CN		China Oilfield Services Ltd SSE:601808	74.9B CNY	1.5	19.5	12.1	12.1
US		Noble Corp (Cayman Island) NYSE:NE	7.5B USD	2.3	34.8	8.2	17.6
CH		Transocean Ltd NYSE:RIG	6.8B USD	1.7	-2.3	8.4	16.2
BM		Valaris Ltd NYSE:VAL	6.3B USD	2.7	6.5	10.6	13.8
SA	A	ADES Holding Company SJSC SAU:2382	21.9B SAR	3.3	26.8	10.8	19.3
US		Noble Corporation PLC CSE:NOBLE	31.4B DKK	1.5	22.7	5.8	12.5
US		Patterson-UTI Energy Inc NASDAQ:PTEN	3.8B USD	0.8	-40.2	5.1	-114.8
US		Helmerich and Payne Inc NYSE:HP	3.4B USD	0.8	-10.9	5.8	28.1
SA	A	Arabian Drilling Co SAU:2381	10.8B SAR	3.1	-143.1	11.5	83.5
BM		Seadrill Ltd NYSE:SDRL	2.9B USD	2	-37.2	10.2	44.9

				Revenue Growth	P/S to Growth
US		Vantage Drilling International OTC:VTDRF	Average P/S: 2 2	N/A	N/A
CN		China Oilfield Services Ltd SSE:601808	1.5	3%	0.5
US		Noble Corp (Cayman Island) NYSE:NE	2.3	2%	1.1
CH		Transocean Ltd NYSE:RIG	1.7	0%	N/A
BM		Valaris Ltd NYSE:VAL	2.7	0%	N/A
SA	A	ADES Holding Company SJSC SAU:2382	3.3	12%	0.3
US		Noble Corporation PLC CSE:NOBLE	1.5	2%	0.7
US		Patterson-UTI Energy Inc NASDAQ:PTEN	0.8	0%	N/A
US		Helmerich and Payne Inc NYSE:HP	0.8	5%	0.2
SA	A	Arabian Drilling Co SAU:2381	3.1	7%	0.4
BM		Seadrill Ltd NYSE:SDRL	2	3%	0.7

				Earnings Growth	PEG
US		Vantage Drilling International OTC:VTDRF	Average P/E: 24.4 36.2	N/A	N/A
CN		China Oilfield Services Ltd SSE:601808	19.5	10%	2
US		Noble Corp (Cayman Island) NYSE:NE	34.8	39%	0.9
CH		Transocean Ltd NYSE:RIG	Negative Multiple: -2.3	N/A	N/A
BM		Valaris Ltd NYSE:VAL	6.5	-28%	N/A
SA	A	ADES Holding Company SJSC SAU:2382	26.8	17%	1.6
US		Noble Corporation PLC CSE:NOBLE	22.7	39%	0.6
US		Patterson-UTI Energy Inc NASDAQ:PTEN	Negative Multiple: -40.2	N/A	N/A
US		Helmerich and Payne Inc NYSE:HP	Negative Multiple: -10.9	N/A	N/A
SA	A	Arabian Drilling Co SAU:2381	Negative Multiple: -143.1	N/A	N/A
BM		Seadrill Ltd NYSE:SDRL	Negative Multiple: -37.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
US		Vantage Drilling International OTC:VTDRF	Average EV/EBITDA: 20.3 135.1	N/A	N/A
CN		China Oilfield Services Ltd SSE:601808	12.1	27%	0.4
US		Noble Corp (Cayman Island) NYSE:NE	8.2	8%	1
CH		Transocean Ltd NYSE:RIG	8.4	-10%	N/A
BM		Valaris Ltd NYSE:VAL	10.6	-2%	N/A
SA	A	ADES Holding Company SJSC SAU:2382	10.8	13%	0.8
US		Noble Corporation PLC CSE:NOBLE	5.8	8%	0.7
US		Patterson-UTI Energy Inc NASDAQ:PTEN	5.1	2%	2.5
US		Helmerich and Payne Inc NYSE:HP	5.8	5%	1.2
SA	A	Arabian Drilling Co SAU:2381	11.5	15%	0.8
BM		Seadrill Ltd NYSE:SDRL	10.2	21%	0.5

				EBIT Growth	EV/EBIT to Growth
US		Vantage Drilling International OTC:VTDRF	Average EV/EBIT: 27.5 Negative Multiple: -5	N/A	N/A
CN		China Oilfield Services Ltd SSE:601808	12.1	N/A	N/A
US		Noble Corp (Cayman Island) NYSE:NE	17.6	17%	1
CH		Transocean Ltd NYSE:RIG	16.2	-11%	N/A
BM		Valaris Ltd NYSE:VAL	13.8	-4%	N/A
SA	A	ADES Holding Company SJSC SAU:2382	19.3	N/A	N/A
US		Noble Corporation PLC CSE:NOBLE	12.5	17%	0.7
US		Patterson-UTI Energy Inc NASDAQ:PTEN	Negative Multiple: -114.8	N/A	N/A
US		Helmerich and Payne Inc NYSE:HP	28.1	13%	2.2
SA	A	Arabian Drilling Co SAU:2381	83.5	64%	1.3
BM		Seadrill Ltd NYSE:SDRL	44.9	58%	0.8

Vantage Drilling International
OTC:VTDRF

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

VTDRF Competitors Multiples
Vantage Drilling International Competitors

See Also

Company

Help

Tools

Stocks

Vantage Drilling International OTC:VTDRF

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

VTDRF Competitors Multiples Vantage Drilling International Competitors

See Also

Company

Help

Tools

Stocks

Vantage Drilling International
OTC:VTDRF

VTDRF Competitors Multiples
Vantage Drilling International Competitors