Seadrill Ltd (SDRL)
Drilling Oil & Gas Wells
Latest Price
$49.76
TTM P/E
--
Normalized P/E
19.82
Div Yield
--
Book Value
46.19
P/B Ratio
1.08
Valuation metrics
adjust assumptions →EPS: $6.37
Book value / share: $43.97
Formula: √(22.5 × EPS × BVPS)
Graham Number
$79.38
+60% upside
Norm. op. income: $35M (median of 7yr)
Tax rate: 5%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$1.00
98% downside
EPS: $6.37
Target P/E: 20×
Formula: EPS × P/E
P/E Fair Value
$127.40
+156% upside