NOV Inc. (NOV)
Oil & Gas Field Machinery & Equipment · Industrials · $2.8B
Intrinsic Value (Consensus)
$7.98
Current Price
$7.80
Margin of Safety
+2.3%
2.3% Below Intrinsic Value
Value: $8
Price: $8
Valuation Model Estimates
Current Price: $7.80
DCF (Discounted Cash Flow)
$30.83
Graham Number
$12.36
Earnings Power Value
$3.79
Relative Value (P/E)
$7.80
Dividend Discount Model
$1.08
Consensus Value
$7.98
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)
- $0.39
- EPS (Forward)
- $0.40
- Book Value
- $17.40
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 2.3%
- Debt/Equity
- 27%
- Revenue Growth
- -1.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance