Weatherford International plc (WFRD)
Oil & Gas Field Machinery & Equipment
Latest Price
$85.39
TTM P/E
16.84
Normalized P/E
25.00
Div Yield
1.23%
Book Value
24.87
P/B Ratio
3.43
Valuation metrics
adjust assumptions →EPS: $5.93
Book value / share: $23.73
Formula: √(22.5 × EPS × BVPS)
Graham Number
$56.27
34% downside
Norm. op. income: $584M (median of 6yr)
Tax rate: 22%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$57.39
33% downside
Base FCF: $450M (median of recent 5yr)
Growth: -8%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$34.38
60% downside
EPS: $5.93
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$148.25
+74% upside