investorscraft@gmail.com

Intrinsic ValueNoble Corporation Plc (NE)

Previous Close$35.62
Intrinsic Value
Upside potential
Previous Close
$35.62

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

Noble Corporation Plc operates as a leading offshore drilling contractor, specializing in high-specification rigs for ultra-deepwater and harsh environment drilling. The company serves major oil and gas exploration firms, leveraging its fleet of advanced drillships and semi-submersibles to secure long-term contracts. Noble differentiates itself through operational excellence, safety standards, and technological innovation, positioning it as a preferred partner in a cyclical industry where efficiency and reliability are critical. The offshore drilling sector remains highly competitive, but Noble’s focus on premium assets and strategic client relationships strengthens its market position. Demand for its services is tied to oil prices and exploration budgets, yet its contract backlog provides revenue visibility. Noble’s ability to navigate volatile energy markets while maintaining high utilization rates underscores its resilience and adaptability in a capital-intensive industry.

Revenue Profitability And Efficiency

Noble reported revenue of $3.06 billion for FY 2024, with net income of $448 million, reflecting a robust margin of approximately 14.7%. Diluted EPS stood at $2.96, demonstrating solid earnings power. Operating cash flow of $655 million, against capital expenditures of $575 million, indicates disciplined cash generation and reinvestment. The company’s ability to convert revenue into profitability highlights operational efficiency despite sector volatility.

Earnings Power And Capital Efficiency

Noble’s earnings are supported by its high-specification rig fleet, which commands premium day rates. The company’s capital efficiency is evident in its ability to generate strong operating cash flow relative to its asset base. With a focus on long-term contracts, Noble mitigates earnings volatility, though its leverage to oil prices remains a key factor in sustaining profitability.

Balance Sheet And Financial Health

Noble’s balance sheet shows $247 million in cash and equivalents against total debt of $1.98 billion, reflecting a leveraged but manageable position. The company’s ability to service debt is supported by stable cash flows, though refinancing risks persist in a rising rate environment. Shareholders’ equity remains healthy, underpinned by the value of its rig fleet and contracted revenue backlog.

Growth Trends And Dividend Policy

Noble’s growth is tied to offshore drilling demand, which has rebounded post-pandemic. The company’s dividend of $1.90 per share signals confidence in its cash flow stability, though payout ratios remain conservative to preserve liquidity for fleet upgrades. Future growth may hinge on rig utilization rates and contract renewals, with limited near-term expansion opportunities in a mature market.

Valuation And Market Expectations

Noble trades at a P/E multiple reflective of its cyclical industry, with investors pricing in moderate growth expectations. The stock’s valuation accounts for oil price sensitivity and contract visibility, though geopolitical and macroeconomic risks could weigh on sentiment. Market consensus appears balanced between near-term cash returns and long-term sector recovery potential.

Strategic Advantages And Outlook

Noble’s strategic advantages include its modern fleet, operational expertise, and strong client relationships. The outlook remains cautiously optimistic, with oil prices and exploration activity driving demand. The company is well-positioned to capitalize on a sustained recovery in offshore drilling, though it must navigate regulatory and environmental pressures inherent to the industry.

Sources

Company filings (10-K), 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