Back to P4F.F Overview
FRA · Valuation Lab
P4F.F
Seadrill Limited
Last$36.40
Market cap2.3B
EV/EBITDA7.9x
Intrinsic value
$31.03
MoS -17.3% · Fairly Valued
Assuming 8.1% FCF margin and 8.8% Y1–5 growth.
Upside to price
EV (DCF)2.3B
Terminal share54%
Expected IV$33.49
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 54% of EV
PV of stage FCFs1B
PV of terminal value1.2B
Enterprise value2.3B
Net cash / (debt)-327M
Equity value1.9B
Intrinsic value / share$31.03
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 1.5B | 124M | 113.1M | 91.2% |
| Y2 | 1.7B | 134.9M | 112.2M | 83.2% |
| Y3 | 1.8B | 146.8M | 111.4M | 75.9% |
| Y4 | 2B | 159.7M | 110.6M | 69.2% |
| Y5 | 2.1B | 173.7M | 109.7M | 63.1% |
| Y6 | 2.2B | 181.4M | 104.5M | 57.6% |
| Y7 | 2.3B | 189.4M | 99.5M | 52.5% |
| Y8 | 2.4B | 197.7M | 94.8M | 47.9% |
| Y9 | 2.5B | 206.4M | 90.2M | 43.7% |
| Y10 | 2.7B | 215.5M | 85.9M | 39.9% |
| Terminal | — | — | 1.2B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.