Previous Close | $1.96 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, CIK 0001715497
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |