investorscraft@gmail.com

Intrinsic Value of Borr Drilling Limited (BORR)

Previous Close$1.96
Intrinsic Value
Upside potential
Previous Close
$1.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Borr Drilling Limited operates in the offshore drilling industry, providing high-specification jack-up rigs for shallow-water oil and gas exploration and production. The company primarily serves independent and national oil companies, leveraging its modern fleet to deliver efficient and reliable drilling services. Borr Drilling differentiates itself through operational excellence, cost efficiency, and a focus on safety, positioning it as a competitive player in a cyclical and capital-intensive sector. The company’s revenue model is driven by long-term contracts, which provide stable cash flows but expose it to fluctuations in day rates and utilization levels. As the energy sector transitions toward sustainability, Borr Drilling balances traditional hydrocarbon demand with emerging opportunities in renewable energy support services. Its market position is strengthened by strategic fleet upgrades and selective rig acquisitions, though it faces intense competition from larger peers with broader geographic footprints.

Revenue Profitability And Efficiency

In FY 2024, Borr Drilling reported revenue of $1.01 billion, with net income of $82.1 million, reflecting improved day rates and utilization. Diluted EPS stood at $0.32, indicating modest profitability. Operating cash flow of $77.3 million was offset by significant capital expenditures of $409.4 million, highlighting the capital-intensive nature of the business. The company’s ability to convert revenue into cash flow remains constrained by high operational and maintenance costs.

Earnings Power And Capital Efficiency

Borr Drilling’s earnings power is tied to its fleet utilization and day-rate dynamics, which improved in FY 2024. However, capital efficiency is challenged by substantial reinvestment needs, as evidenced by the high capex relative to operating cash flow. The company’s diluted EPS of $0.32 suggests moderate earnings generation, though leverage and interest expenses weigh on net profitability.

Balance Sheet And Financial Health

The company’s balance sheet shows $61.6 million in cash against total debt of $2.11 billion, indicating a leveraged position. While the debt load is significant, long-term contracts provide revenue visibility to service obligations. Liquidity remains a focus, with capex commitments likely pressuring free cash flow in the near term.

Growth Trends And Dividend Policy

Borr Drilling’s growth is contingent on rig demand and day-rate recovery in the offshore drilling market. The company declared a dividend of $0.30 per share, signaling confidence in cash flow stability. However, dividend sustainability depends on maintaining contract coverage and managing debt repayments amid cyclical industry conditions.

Valuation And Market Expectations

The market values Borr Drilling based on fleet utilization and day-rate trends, with investors weighing its leveraged balance sheet against improving industry fundamentals. The dividend yield and EPS growth potential are key metrics, though valuation remains sensitive to oil price volatility and rig demand fluctuations.

Strategic Advantages And Outlook

Borr Drilling’s strategic advantages include a modern fleet and operational efficiency, but its outlook is tied to oil market dynamics. The company must navigate debt maturities and capex demands while capitalizing on recovering offshore drilling activity. Long-term success hinges on balancing contract visibility with financial flexibility.

Sources

Company filings, CIK 0001715497

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount