DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Seadrill Limited (SDRL)

Energy | Oil & Gas Drilling

Today's Price

$52.62

Today's Fair Value

$18.26 -65.3%

Margin of Safety

-188.17%

Projected Value (5Y)

$29.40 -44.13%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -16.44% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -22.14% | CAGR (5y): -9.08%

Dividend Growth Rate

Regression: 10.48% | CAGR (5y): 10.48%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.88x)

Discount Rate