Noble Corp plc (NE)
Drilling Oil & Gas Wells · Energy · $6.9B
Intrinsic Value (Consensus)
$33.47
Current Price
$43.51
Margin of Safety
-23.1%
23.1% Above Intrinsic Value
Value: $33
Price: $44
Valuation Model Estimates
Current Price: $43.51
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%.
Health Score
C
53
Profitability
12/25
Strength
22/25
Valuation
9/25
Growth
10/25
Financial Health Signals
High free cash flow yield (11.7%) — generating lots of cash relative to price
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
Similar Stocks (Energy)
NCSMNCS Multistage Holdi...
$182.12+245.3%
ARECAmerican Resources C...
$7.22+232.7%
REPXRiley Exploration Pe...
$107.36+221.7%
SMSM Energy Co
$77.11+174.8%
TMCTMC the metals Co In...
$12.33+137.6%
Data last updated: 2026-06-16
Source: Yahoo Finance