Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of NOV Inc. (NOV)

Previous Close$15.97
Intrinsic Value$1.00
Upside potential  -94%
Previous Close
$15.97
Intrinsic Value
$1.00*
Potential        
-94%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %31.0NaN
Revenue, $7237NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6973NaN
Operating income, $m264NaN
EBITDA, $m565NaN
Interest expense (income), $mNaN
Earnings before tax, $m238NaN
Tax expense, $m83NaN
Net income, $m155NaN

BALANCE SHEET

Cash and short-term investments, $m1069NaN
Total assets, $m10135NaN
Adjusted assets (=assets-cash), $m9066NaN
Average production assets, $m3815NaN
Working capital, $m3056NaN
Total debt, $m1730NaN
Total liabilities, $m5001NaN
Total equity, $m5134NaN
Debt-to-equity ratio0.337NaN
Adjusted equity ratio0.450NaN

CASH FLOW

Net income, $m155NaN
Depreciation, amort., depletion, $m301NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-179NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-214NaN
Free cash flow, $m35NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m3056
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount