Valaris Ltd (VAL-WT)
Drilling Oil & Gas Wells · Energy · $19.2B
Intrinsic Value (Consensus)
$167.09
Current Price
$277.20
Margin of Safety
-39.7%
39.7% Above Intrinsic Value
Value: $167
Price: $277
Valuation Model Estimates
Current Price: $277.20
DCF (Discounted Cash Flow)
$137.17
Graham Number
$119.43
Earnings Power Value
$134.56
Relative Value (P/E)
$277.20
Dividend Discount Model
Not applicable
—
Consensus Value
$167.09
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $13.86
- EPS (Forward)
- $16.63
- Book Value
- $45.74
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 31.0%
- Debt/Equity
- 17%
- Revenue Growth
- 24.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance