Valuation Weatherford International plc

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2024-09-13 EDT			5-day change	1st Jan Change
91.53 ^USD	+1.59%		+1.64%	-6.44%

09-04	Transcript : Weatherford International plc Presents at Barclays 38th Annual CEO Energy-Power Conference 2024, Sep-04-2024 09:10 AM
09-03	Weatherford International Acquires Datagration Solutions	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,956	420.1	1,945	3,595	7,055	6,696	-	-
Change	-	-78.53%	362.95%	84.86%	96.23%	-5.09%	-	-
Enterprise Value (EV) ¹	3,502	420.1	3,260	4,731	7,875	7,196	6,767	6,287
Change	-	-88.01%	675.97%	45.14%	66.45%	-8.63%	-5.96%	-7.09%
P/E ratio	-	-	-4.31x	141x	17.3x	13.4x	10.6x	8.55x
PBR	-	-	-	6.76x	-	-	-	-
PEG	-	-	-	-1x	0x	0.6x	0.4x	0.4x
Capitalization / Revenue	0.38x	0.11x	0.53x	0.83x	1.37x	1.17x	1.1x	1.07x
EV / Revenue	0.67x	0.11x	0.89x	1.09x	1.53x	1.26x	1.11x	1.01x
EV / EBITDA	6.18x	0.92x	5.71x	5.79x	6.64x	5.04x	4.3x	3.96x
EV / EBIT	49.3x	-0.28x	30.8x	10.7x	9.56x	6.83x	5.54x	4.91x
EV / FCF	-3.66x	-	13.8x	21.8x	12.6x	13.6x	10.3x	10.4x
FCF Yield	-27.3%	-	7.27%	4.59%	7.91%	7.36%	9.71%	9.66%
Dividend per Share ²	-	-	-	-	-	0.3333	1.442	1
Rate of return	-	-	-	-	-	0.36%	1.58%	1.09%
EPS ²	-	-	-6.43	0.36	5.66	6.85	8.648	10.71
Distribution rate	-	-	-	-	-	4.87%	16.7%	9.34%
Net sales ¹	5,215	3,685	3,645	4,331	5,135	5,707	6,111	6,230
EBITDA ¹	567	459	571	817	1,186	1,427	1,573	1,587
EBIT ¹	71	-1,486	106	443	824	1,054	1,221	1,280
Net income ¹	3,635	-	-450	26	417	535.2	675.6	-
Net Debt ¹	1,546	-	1,315	1,136	820	499.4	70.63	-409.4
Reference price ²	27.95	6.00	27.72	50.92	97.83	91.53	91.53	91.53
Nbr of stocks (in thousands)	70,000	70,017	70,162	70,609	72,119	73,158	-	-
Announcement Date	20-03-16	21-02-17	22-02-16	23-02-07	24-02-06	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
WEATHERFORD INTERNATIONAL PLC	13.36x	1.26x	5.04x	+0.36%	6.7B
SCHLUMBERGER LIMITED	11.61x	1.72x	6.88x	+2.73%	56.74B
BAKER HUGHES COMPANY	14.56x	1.28x	7.97x	+2.52%	33.18B
HALLIBURTON COMPANY	9.04x	1.25x	5.66x	+2.45%	24.6B
TECHNIPFMC PLC	17.02x	1.15x	7.78x	+0.82%	10.39B
NOV INC.	9.6x	0.76x	6x	+1.74%	6.24B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	10.86x	-	-	+3.24%	5.6B
CHAMPIONX CORPORATION	14.37x	1.5x	7.3x	+1.31%	5.45B
SAIPEM S.P.A.	12.19x	0.28x	2.96x	+2.69%	4.04B
Average	12.51x	1.15x	6.20x	+1.98%	16.99B
Weighted average by Cap.	12.28x	1.40x	6.77x	+2.33%