investorscraft@gmail.com

Intrinsic Value of Valaris Limited (VAL)

Previous Close$48.45
Intrinsic Value
Upside potential
Previous Close
$48.45

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

Valaris Limited is a leading offshore drilling contractor specializing in providing rigs and related services for oil and gas exploration and production. The company operates a diversified fleet of drillships, semisubmersibles, and jack-up rigs, serving major energy companies globally. Valaris generates revenue primarily through long-term contracts and day-rate agreements, leveraging its technical expertise and operational reliability to maintain a competitive edge in a cyclical industry. The offshore drilling sector remains highly competitive, with demand driven by oil prices, exploration budgets, and geopolitical factors. Valaris differentiates itself through modern, high-specification assets and a strong safety record, positioning it as a preferred partner for complex deepwater and harsh-environment projects. The company’s market share is bolstered by its ability to secure multi-year contracts, though it faces pricing pressure during industry downturns.

Revenue Profitability And Efficiency

Valaris reported revenue of $2.36 billion for FY 2024, with net income of $373.4 million, reflecting improved day rates and utilization. Diluted EPS stood at $5.12, indicating robust profitability. Operating cash flow was $355.4 million, though capital expenditures of $455.1 million highlight significant reinvestment needs. The company’s operational efficiency is supported by disciplined cost management and fleet optimization, though cyclicality remains a challenge.

Earnings Power And Capital Efficiency

Valaris demonstrates solid earnings power, with its diluted EPS of $5.12 underscoring effective capital deployment. The company’s ability to generate operating cash flow of $355.4 million, despite high capex, suggests prudent financial management. However, the negative free cash flow due to heavy reinvestment signals a focus on fleet modernization and growth, which may weigh on near-term returns.

Balance Sheet And Financial Health

Valaris maintains a balanced financial position, with $368.2 million in cash and equivalents against total debt of $1.17 billion. The debt level is manageable given the company’s cash flow generation, but leverage remains a consideration in volatile market conditions. The absence of dividends reflects a conservative approach to capital allocation, prioritizing debt reduction and operational flexibility.

Growth Trends And Dividend Policy

Valaris’s growth is tied to offshore drilling demand, which has rebounded with higher oil prices. The company’s capital expenditures indicate a focus on fleet upgrades and expansion. No dividends were paid in FY 2024, aligning with its strategy to reinvest in the business and strengthen its balance sheet. Future dividend potential depends on sustained profitability and reduced debt.

Valuation And Market Expectations

Valaris trades at a P/E multiple reflective of its cyclical industry, with investors weighing its earnings recovery against long-term oil market uncertainty. The market likely prices in continued contract wins and day-rate improvements, though macroeconomic risks persist. Valuation metrics should be contextualized within the broader energy sector’s volatility.

Strategic Advantages And Outlook

Valaris benefits from a modern fleet, operational expertise, and strong client relationships, positioning it well for industry recovery. The outlook hinges on oil price stability and exploration activity, with potential upside from deepwater demand. Risks include rig oversupply and energy transition pressures, but the company’s focus on high-spec assets provides resilience.

Sources

Company filings, investor presentations

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