Valuation: Vantage Drilling International

Market Cap 243M 217M 201M 182M 339M 23.12B 345M 2.39B 955M 12.1B 911M 892M 38.32B P/E 2024
12.2x
P/E 2025 7.46x
Enterprise Value 150M 134M 124M 112M 210M 14.28B 213M 1.48B 590M 7.47B 563M 551M 23.67B EV / Sales 2024
1.57x
EV / Sales 2025 1.93x
Free-Float
97.65%
Yield 2024 *
-
Yield 2025 -
Change 5-day change 1-year change 3-year change Capi.($)
-.--%+5.56% - - 246M
+0.35%+1.41%+2.31%+61.06% 24.95B
+1.70%+5.33%+2.63%-15.49% 7.89B
+4.07%+7.08%+60.50%+1.51% 7.51B
-0.30%+10.03%+74.67%+2.14% 7.49B
+0.08%+10.33%+80.15%+53.41% 7.06B
+1.56%+13.35%+5.14%-4.77% 5.09B
+0.71%+11.90%+95.53%-2.46% 4.81B
+1.60%+3.25%-18.59%+13.39% 4.72B
-0.55%+11.98%+56.43%+5.40% 4.18B
Average +0.93%+7.03%+39.87%+12.69% 8.19B
Weighted average by Cap. +0.93%+5.26%+31.09%+25.17%

Financials

2024 2025
Net sales 205M 183M 169M 153M 286M 19.47B 291M 2.02B 804M 10.19B 768M 751M 32.28B 108M 97.13M 89.61M 81.09M 152M 10.33B 154M 1.07B 427M 5.4B 407M 398M 17.12B
Net income 27.81M 24.91M 22.98M 20.8M 38.89M 2.65B 39.52M 274M 109M 1.39B 104M 102M 4.39B 40.34M 36.13M 33.33M 30.16M 56.41M 3.84B 57.32M 398M 159M 2.01B 151M 148M 6.37B
Net Debt -18.84M -16.87M -15.57M -14.09M -26.34M -1.79B -26.77M -186M -74.09M -939M -70.69M -69.19M -2.97B -92.84M -83.16M -76.72M -69.43M -130M -8.84B -132M -915M -365M -4.63B -348M -341M -14.66B
Projected Income Statement - Annual - Vantage Drilling International
Logo Vantage Drilling International
Vantage Drilling International is an international offshore drilling company. The Company is focused on operating a fleet of drilling units. The Company operates through two segments. The Drilling Services segment includes activities related to owned jack up rigs and drill ships. The Managed Services segment consists of activities related to rigs owned by third parties that it manages, supports, or operates through bareboat charters. Its principal business is to contract drilling units, related equipment and work crews, primarily on a day rate basis, to drill oil and gas wells for its customers. Through its fleet of drilling units, it provides offshore contract drilling services to national and independent oil and gas companies, focused on international markets. It provides operational and marketing services for operating and stacked rigs, construction supervision services for rigs that are under construction, and preservation management services for rigs that are stacked.
Employees
-