Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations
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 |