investorscraft@gmail.com

Intrinsic ValueNOV Inc. (0K58.L)

Previous Close£16.00
Intrinsic Value
Upside potential
Previous Close
£16.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NOV Inc. operates as a diversified provider of equipment and services for the oil and gas industry, with a growing presence in industrial and renewable energy sectors. The company’s operations are structured into three key segments: Wellbore Technologies, Completion & Production Solutions, and Rig Technologies. These segments collectively offer a broad portfolio, including drilling optimization tools, hydraulic fracturing equipment, artificial lift systems, and offshore production technologies. NOV’s market position is reinforced by its long-standing industry expertise, global footprint, and integrated solutions that cater to both onshore and offshore energy operations. The company also capitalizes on aftermarket services, such as spare parts, repairs, and remote monitoring, which provide recurring revenue streams and deepen customer relationships. While the oil and gas sector remains cyclical, NOV has strategically expanded into renewable energy, particularly offshore wind construction equipment, positioning itself for long-term diversification.

Revenue Profitability And Efficiency

In FY 2022, NOV reported revenue of $7.24 billion, with net income of $155 million, reflecting a recovery from prior challenges. Diluted EPS stood at $0.39, indicating modest profitability. Operating cash flow was negative at -$179 million, partly due to working capital adjustments, while capital expenditures totaled -$214 million, signaling ongoing investments in operational capabilities. The company’s ability to generate consistent cash flow remains under pressure, though its diversified revenue base provides stability.

Earnings Power And Capital Efficiency

NOV’s earnings power is influenced by cyclical demand in oil and gas, though its broad product portfolio mitigates volatility. The company’s capital efficiency is reflected in its ability to maintain profitability despite sector headwinds. With a focus on high-margin aftermarket services and technological advancements, NOV aims to improve returns, though capital allocation remains cautious given the industry’s uncertainty.

Balance Sheet And Financial Health

NOV’s balance sheet shows $1.07 billion in cash and equivalents against $1.72 billion in total debt, indicating moderate leverage. The company maintains sufficient liquidity to navigate cyclical downturns, though its negative operating cash flow in FY 2022 warrants monitoring. A disciplined approach to debt management and working capital optimization will be critical to sustaining financial flexibility.

Growth Trends And Dividend Policy

Growth trends are tied to oil and gas activity, with potential upside from renewable energy initiatives. NOV paid a dividend of $0.30 per share in FY 2022, reflecting a commitment to shareholder returns despite earnings volatility. Future dividend sustainability will depend on cash flow generation and capital expenditure priorities.

Valuation And Market Expectations

With a market cap of $5.57 billion and a beta of 1.29, NOV is viewed as a higher-risk play within the energy equipment sector. Investors likely price in expectations of cyclical recovery and renewable energy expansion, though near-term performance hinges on oil and gas demand fluctuations.

Strategic Advantages And Outlook

NOV’s strategic advantages include its technological expertise, global service network, and diversification into renewables. The outlook remains cautiously optimistic, with recovery in oilfield activity and gradual renewable adoption supporting long-term growth. However, macroeconomic uncertainties and energy transition risks necessitate prudent management.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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