Weatherford International plc (WFRD)
Oil & Gas Field Machinery & Equipment · Industrials · $8.5B
Intrinsic Value (Consensus)
$77.92
Current Price
$118.60
Margin of Safety
-34.3%
34.3% Above Intrinsic Value
Value: $78
Price: $119
Valuation Model Estimates
Current Price: $118.60
DCF (Discounted Cash Flow)
$79.35
Graham Number
$56.15
Earnings Power Value
$57.57
Relative Value (P/E)
$118.60
Dividend Discount Model
$3.31
Consensus Value
$77.92
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)
- $5.93
- EPS (Forward)
- $6.05
- Book Value
- $23.63
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 25.4%
- Debt/Equity
- 83%
- Revenue Growth
- 18.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance