|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-06 | Tranche Update on Valaris Limited's Equity Buyback Plan announced on September 8, 2022. | CI |
| 08-06 | Valaris Q2 Earnings, Revenue Fall | MT |
Company Valuation: Ensco Rowan PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,700 | 5,084 | 4,998 | 3,146 | 3,507 | 5,952 | - | - |
| Change | - | 88.28% | -1.68% | -37.05% | 11.46% | 69.73% | - | - |
| Enterprise Value (EV) 1 | 2,637 | 4,877 | 5,442 | 3,848 | 3,975 | 6,431 | 6,131 | 5,952 |
| Change | - | 84.99% | 11.57% | -29.28% | 3.29% | 61.77% | -4.66% | -2.92% |
| P/E | -1.58x | 29x | 5.87x | 8.61x | 3.6x | 26.6x | 12.1x | 8.13x |
| PBR | 2.55x | 3.94x | 2.5x | 1.4x | 1.1x | 1.75x | 1.64x | 1.15x |
| PEG | - | -0x | 0x | -0.2x | 0x | -0.3x | 0x | 0.2x |
| Capitalization / Revenue | 2.19x | 3.17x | 2.8x | 1.33x | 1.48x | 2.71x | 2.38x | 2.4x |
| EV / Revenue | 2.14x | 3.04x | 3.05x | 1.63x | 1.68x | 2.93x | 2.46x | 2.4x |
| EV / EBITDA | 34.2x | 37.9x | 38.5x | 7.93x | 6.19x | 12.7x | 7.86x | 8.44x |
| EV / EBIT | -17.7x | 130x | 102x | 10.9x | 8.33x | 18.9x | 10x | 11.3x |
| EV / FCF | -21.1x | -61.4x | -12.7x | -38.6x | 19.6x | -97.4x | 16.6x | - |
| FCF Yield | -4.74% | -1.63% | -7.88% | -2.59% | 5.1% | -1.03% | 6.03% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -22.82 | 2.33 | 11.69 | 5.14 | 13.99 | 3.22 | 7.109 | 10.55 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,232 | 1,602 | 1,784 | 2,363 | 2,369 | 2,198 | 2,497 | 2,480 |
| EBITDA 1 | 77 | 128.7 | 141.3 | 485.4 | 642.2 | 506.7 | 780.5 | 705.3 |
| EBIT 1 | -148.7 | 37.5 | 53.5 | 352.3 | 477 | 340.2 | 610.5 | 526 |
| Net income 1 | -4,500 | 176.5 | 865.4 | 373.4 | 982.8 | 228.5 | 463.4 | - |
| Net Debt 1 | -63.4 | -206.1 | 443.6 | 702.2 | 468.5 | 478.5 | 179.1 | - |
| Reference price 2 | 36.00 | 67.62 | 68.57 | 44.24 | 50.40 | 85.72 | 85.72 | 85.72 |
| Nbr of stocks (in thousands) | 75,000 | 75,179 | 72,895 | 71,118 | 69,577 | 69,436 | - | - |
| Announcement Date | 2/22/22 | 2/21/23 | 2/22/24 | 2/19/25 | 2/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.31x | 5.68x | 12.86x | 4.1% | 26.77B | |
| 72.01x | 3.1x | 9.97x | 4.35% | 7.34B | |
| 6.92x | 0.82x | 3.3x | 4.94% | 7.19B | |
| 20.85x | 2.72x | 7.72x | -.--% | 6.44B | |
| 26.65x | 2.93x | 12.7x | -.--% | 5.96B | |
| 26.33x | 4.04x | 8.48x | 2.59% | 5.67B | |
| 15.56x | 0.54x | 5.2x | 2.89% | 4.91B | |
| -237.2x | 1.09x | 5.67x | 3.37% | 4.52B | |
| -64.22x | 1.44x | 6.5x | 2.41% | 4.25B | |
| Average | -12.75x | 2.48x | 8.04x | 2.74% | 8.12B | |
| Weighted average by Cap. | 3.31x | 3.45x | 9.49x | 3.17% |
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
- VAL Stock
- 0XHI Stock
- Valuation Ensco Rowan PLC
Select your edition
All financial news and data tailored to specific country editions
