Valuation Drilling Tools International Corporation

Stocks

Real-time Estimate Cboe BZX 21:26:57 02/11/2026 +04			5-day change	1st Jan Change
1.565 ^USD	-2.49%		-7.65%	-35.92%

10-08	Drilling Tools International Corporation, Foxley Energy Limited, Saltire Energy Limited - M&A Call
10-08	Drilling Tools International Corporation agreed to acquire Saltire Energy Limited and Foxley Energy Limited from Mike Loggie family for £91.3 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	275	95.26	113.5	86.24	56.63	-	-
Change	-	-65.35%	19.13%	-24.01%	-34.33%	-	-
Enterprise Value (EV) ¹	275	95.26	161.1	129.2	101.5	160.5	56.63
Change	-	-65.35%	69.13%	-19.79%	-21.44%	58.11%	-64.72%
P/E	37.9x	5.42x	36.3x	-22.3x	-20.1x	8.92x	5.94x
PBR	-	-	-	-	-	-	-
PEG	-	0x	-0.4x	0x	0.7x	-0x	0.1x
Capitalization / Revenue	-	0.63x	0.73x	0.54x	0.35x	0.28x	0.32x
EV / Revenue	-	0.63x	1.04x	0.81x	0.63x	0.81x	0.32x
EV / EBITDA	-	1.87x	4.02x	3.29x	2.65x	2.86x	1.24x
EV / EBIT	-	3.1x	9.9x	14.7x	11.9x	8.4x	3.47x
EV / FCF	-	-4.67x	-9.57x	6.74x	-67.8x	7.57x	-
FCF Yield	-	-21.4%	-10.4%	14.8%	-1.47%	13.2%	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.27	0.59	0.09	-0.11	-0.08	0.18	0.27
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	152	154.4	159.6	161	199.4	176.9
EBITDA ¹	-	51.04	40.1	39.32	38.36	56.22	45.5
EBIT ¹	-	30.69	16.27	8.817	8.511	19.11	16.3
Net income ¹	21.08	14.43	3.014	-3.761	-0.02	7.554	10.3
Net Debt ¹	-	-	47.63	43	44.89	103.9	-
Reference price ²	10.240	3.200	3.270	2.450	1.605	1.605	1.605
Nbr of stocks (in thousands)	26,851	29,769	34,705	35,199	35,282	-	-
Announcement Date	03/04/23	27/03/24	13/03/25	05/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DRILLING TOOLS INTERNATIONAL CORPORATION	-20.06x	0.63x	2.65x	-	56.63M
SLB N.V.	23.28x	2.35x	10.91x	2.19%	79.32B
BAKER HUGHES COMPANY	20.25x	2.29x	12.86x	1.68%	54.85B
TENARIS S.A.	15.86x	2.2x	9.58x	4.68%	30.27B
HALLIBURTON COMPANY	15.61x	1.54x	8.64x	1.89%	29.92B
TECHNIPFMC PLC	21.73x	2.41x	11.9x	0.29%	26.74B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	26.38x	4.31x	17.1x	1.1%	13.55B
SUBSEA 7 S.A.	13.5x	1.29x	5.4x	3.64%	10.46B
SAIPEM SPA	31.7x	0.52x	4.62x	3.68%	9.71B
NOV INC.	21.53x	0.82x	7.08x	2.12%	6.88B
Average	16.98x	1.84x	9.07x	2.36%	26.17B
Weighted average by Cap.	20.78x	2.19x	10.77x	2.2%