|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 10-07 | Valaris Announces Contract Awards and Fleet Status Updates | CI |
| 10-07 | Valaris Wins Contracts, Extensions With $220 Million Backlog | MT |
Company Valuation: Ensco Rowan PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,700 | 5,084 | 4,998 | 3,146 | 3,507 | 5,830 | - | - |
| Change | - | 88.28% | -1.68% | -37.05% | 11.46% | 66.25% | - | - |
| Enterprise Value (EV) 1 | 2,637 | 4,877 | 5,442 | 3,848 | 3,975 | 6,333 | 6,009 | 5,830 |
| Change | - | 84.99% | 11.57% | -29.28% | 3.29% | 59.32% | -5.12% | -2.98% |
| P/E | -1.58x | 29x | 5.87x | 8.61x | 3.6x | 24.2x | 12x | 7.96x |
| PBR | 2.55x | 3.94x | 2.5x | 1.4x | 1.1x | 1.91x | 1.61x | 1.13x |
| PEG | - | -0x | 0x | -0.2x | 0x | -0.3x | 0x | 0.2x |
| Capitalization / Revenue | 2.19x | 3.17x | 2.8x | 1.33x | 1.48x | 2.66x | 2.35x | 2.35x |
| EV / Revenue | 2.14x | 3.04x | 3.05x | 1.63x | 1.68x | 2.89x | 2.42x | 2.35x |
| EV / EBITDA | 34.2x | 37.9x | 38.5x | 7.93x | 6.19x | 12.5x | 7.84x | 8.28x |
| EV / EBIT | -17.7x | 130x | 102x | 10.9x | 8.33x | 18.3x | 9.94x | 11.1x |
| EV / FCF | -21.1x | -61.4x | -12.7x | -38.6x | 19.6x | -55.6x | 22.6x | - |
| FCF Yield | -4.74% | -1.63% | -7.88% | -2.59% | 5.1% | -1.8% | 4.43% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -22.82 | 2.33 | 11.69 | 5.14 | 13.99 | 3.465 | 7.007 | 10.55 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,232 | 1,602 | 1,784 | 2,363 | 2,369 | 2,190 | 2,484 | 2,486 |
| EBITDA 1 | 77 | 128.7 | 141.3 | 485.4 | 642.2 | 504.7 | 766.3 | 704.4 |
| EBIT 1 | -148.7 | 37.5 | 53.5 | 352.3 | 477 | 346.1 | 604.8 | 526.7 |
| Net income 1 | -4,500 | 176.5 | 865.4 | 373.4 | 982.8 | 241.6 | 463.4 | - |
| Net Debt 1 | -63.4 | -206.1 | 443.6 | 702.2 | 468.5 | 503.4 | 179.1 | - |
| Reference price 2 | 36.00 | 67.62 | 68.57 | 44.24 | 50.40 | 83.96 | 83.96 | 83.96 |
| Nbr of stocks (in thousands) | 75,000 | 75,179 | 72,895 | 71,118 | 69,577 | 69,436 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 22/02/24 | 19/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.31x | 5.11x | 11.54x | 4.61% | 23.82B | |
| 60.75x | 2.89x | 9.4x | 4.75% | 6.73B | |
| 17.71x | 2.63x | 7.47x | -.--% | 6.19B | |
| 24.23x | 2.89x | 12.55x | -.--% | 5.83B | |
| 19.63x | 3.74x | 7.83x | 2.93% | 4.81B | |
| -241.68x | 1.05x | 5.45x | 3.48% | 4.38B | |
| -65.79x | 1.38x | 6.2x | 2.53% | 4.02B | |
| 103.83x | 1.96x | 6.95x | -.--% | 2.85B | |
| 9.54x | 3x | 5.58x | 9.78% | 2.46B | |
| Average | -6.16x | 2.74x | 8.11x | 3.12% | 6.79B | |
| Weighted average by Cap. | 2.29x | 3.53x | 9.45x | 3.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VAL Stock
- 0XHI Stock
- Valuation Ensco Rowan PLC
Select your edition
All financial news and data tailored to specific country editions
