Noble Corp plc (NE-WT)
Drilling Oil & Gas Wells · Energy · $4.3B
Intrinsic Value (Consensus)
$33.47
Current Price
$27.00
Margin of Safety
+24%
24% Below Intrinsic Value
Value: $33
Price: $27
Valuation Model Estimates
Current Price: $27.00
DCF (Discounted Cash Flow)
$64.31
Graham Number
$29.44
Earnings Power Value
$13.11
Relative Value (P/E)
$27.00
Dividend Discount Model
$6.02
Consensus Value
$33.47
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.35
- EPS (Forward)
- $1.38
- Book Value
- $28.52
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 4.8%
- Debt/Equity
- 43%
- Revenue Growth
- 7.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance