Borr Drilling Ltd (BORR)
Drilling Oil & Gas Wells
Latest Price
$4.23
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $0.17
Book value / share: $3.98
Formula: √(22.5 × EPS × BVPS)
Graham Number
$3.90
8% downside
Base FCF: $93M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$16.79
+297% upside
EPS: $0.17
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$2.55
40% downside