|
Market Closed -
NYSE
16:00:03 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 4.010 USD | -4.52% |
|
-9.48% | -0.50% |
| 09-16 | Exchange-Traded Funds, Equity Futures Higher Pre-Bell Wednesday Ahead of Fed's Rate Announcement | MT |
| 09-15 | Borr Drilling Limited Provides Operational and Contracting Updates | CI |
Company Valuation: Borr Drilling Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 309.3 | 1,138 | 1,866 | 961.5 | 1,237 | 1,237 | - | - |
| Change | - | 267.8% | 64.02% | -48.47% | 28.62% | 0.04% | - | - |
| Enterprise Value (EV) 1 | 2,187 | 2,664 | 3,465 | 3,011 | 3,007 | 3,533 | 3,485 | 3,273 |
| Change | - | 21.82% | 30.07% | -13.12% | -0.11% | 17.48% | -1.36% | -6.07% |
| P/E | -1.44x | - | 81.8x | 12.2x | 23.7x | -3.76x | 88.9x | 8.56x |
| PBR | - | - | - | 0.96x | 1.01x | 1.3x | 1.32x | 1.36x |
| PEG | - | - | - | 0x | -0.5x | 0x | -1x | 0x |
| Capitalization / Revenue | 1.26x | 2.56x | 2.42x | 0.95x | 1.21x | 1.24x | 1.01x | 0.91x |
| EV / Revenue | 8.92x | 6x | 4.49x | 2.98x | 2.95x | 3.55x | 2.85x | 2.42x |
| EV / EBITDA | 72.7x | 16.9x | 9.89x | 5.96x | 6.4x | 11.4x | 7.37x | 5.54x |
| EV / EBIT | -24.8x | 104x | 13.8x | 8.05x | 9.35x | 24.3x | 11.7x | 7.68x |
| EV / FCF | -28.1x | -128x | -21.2x | -9.07x | 23.6x | -21.6x | 268x | 19.6x |
| FCF Yield | -3.56% | -0.78% | -4.72% | -11% | 4.24% | -4.63% | 0.37% | 5.1% |
| Dividend per Share 2 | - | - | - | 0.24 | - | - | - | - |
| Rate of return | - | - | - | 6.15% | - | - | - | - |
| EPS 2 | -1.43 | - | 0.09 | 0.32 | 0.17 | -1.066 | 0.0451 | 0.4683 |
| Distribution rate | - | - | - | 75% | - | - | - | - |
| Net sales 1 | 245.3 | 443.8 | 771.6 | 1,011 | 1,021 | 996.5 | 1,221 | 1,355 |
| EBITDA 1 | 30.1 | 157.4 | 350.5 | 505.4 | 470.1 | 309.9 | 472.9 | 590.7 |
| EBIT 1 | -88.3 | 25.6 | 250.4 | 373.8 | 321.8 | 145.4 | 298.3 | 426.2 |
| Net income 1 | -193 | -292.8 | 22.1 | 82.1 | 45 | -317.9 | 11.8 | 173.3 |
| Net Debt 1 | 1,878 | 1,526 | 1,599 | 2,049 | 1,771 | 2,296 | 2,248 | 2,036 |
| Reference price 2 | 2.060 | 4.970 | 7.360 | 3.900 | 4.030 | 4.010 | 4.010 | 4.010 |
| Nbr of stocks (in thousands) | 150,145 | 228,893 | 253,525 | 246,543 | 306,873 | 308,513 | - | - |
| Announcement Date | 2/16/22 | 2/16/23 | 2/22/24 | 2/19/25 | 2/18/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -3.94x | 3.6x | 11.59x | -.--% | 1.3B | |
| 17.09x | 5.34x | 12.07x | 4.37% | 24.99B | |
| 6.77x | 0.82x | 3.24x | 4.94% | 7.05B | |
| 17.2x | 2.59x | 7.35x | -.--% | 6.01B | |
| 23.37x | 2.8x | 12.14x | -.--% | 5.62B | |
| 19.15x | 3.73x | 7.8x | 2.99% | 4.81B | |
| 15.17x | 0.52x | 5.05x | 2.97% | 4.7B | |
| -218.2x | 1.02x | 5.27x | 3.67% | 4.16B | |
| -57.62x | 1.34x | 6.04x | 2.65% | 3.85B | |
| 9.97x | 3.1x | 5.77x | 9.36% | 2.58B | |
| Average | -17.10x | 2.49x | 7.63x | 3.09% | 6.51B | |
| Weighted average by Cap. | -3.63x | 3.27x | 8.81x | 3.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BORR Stock
- Valuation Borr Drilling Limited
Select your edition
All financial news and data tailored to specific country editions
