investorscraft@gmail.com

Intrinsic ValueSeadrill Limited (SDRL)

Previous Close$38.48
Intrinsic Value
Upside potential
Previous Close
$38.48

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

Seadrill Limited operates in the offshore drilling industry, providing contract drilling services to oil and gas companies globally. The company specializes in harsh-environment and ultra-deepwater drilling, leveraging a modern fleet of drillships, semi-submersibles, and jack-up rigs. Its revenue model is primarily driven by long-term contracts with energy majors, ensuring stable cash flows while mitigating cyclical risks. Seadrill’s competitive edge lies in its technologically advanced fleet and operational expertise, positioning it as a key player in high-specification drilling markets. The company focuses on regions with complex drilling requirements, such as the North Sea, Brazil, and West Africa, where demand for premium rigs remains resilient. By maintaining a disciplined capital allocation strategy and prioritizing fleet efficiency, Seadrill aims to capitalize on recovering offshore exploration activity amid rising energy prices and tightening supply.

Revenue Profitability And Efficiency

Seadrill reported revenue of $1.39 billion for FY 2024, with net income of $446 million, reflecting robust operational execution and cost discipline. Diluted EPS stood at $6.74, underscoring strong profitability. Operating cash flow was $88 million, though capital expenditures were negligible, indicating a focus on maintaining liquidity rather than fleet expansion. The company’s ability to convert revenue into earnings highlights its efficient cost management and contract pricing power.

Earnings Power And Capital Efficiency

Seadrill’s earnings power is supported by high-margin contracts and a lean operational structure. The absence of capital expenditures in FY 2024 suggests a strategic pause in fleet growth, allowing the company to prioritize debt reduction and shareholder returns. With a modern fleet, Seadrill benefits from lower maintenance costs and higher utilization rates compared to older rigs, enhancing capital efficiency.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with $478 million in cash and equivalents against $618 million in total debt. This liquidity position provides flexibility to navigate market volatility. Seadrill’s leverage is manageable, and its focus on deleveraging strengthens its financial resilience. The absence of dividends in FY 2024 indicates a conservative approach to capital allocation, prioritizing balance sheet health.

Growth Trends And Dividend Policy

Seadrill’s growth is tied to the recovery in offshore drilling activity, with demand for high-specification rigs expected to rise. The company has not reinstated dividends, opting instead to reinvest in fleet upgrades and debt reduction. This aligns with its strategy to capitalize on improving market conditions while maintaining financial flexibility. Future dividend potential hinges on sustained profitability and reduced leverage.

Valuation And Market Expectations

Seadrill’s valuation reflects its position in a cyclical industry, with investors pricing in expectations of rising day rates and contract backlog growth. The company’s earnings multiple suggests cautious optimism, balancing near-term volatility with long-term recovery prospects. Market sentiment is likely influenced by oil price trends and offshore exploration budgets, which remain key drivers of demand for Seadrill’s services.

Strategic Advantages And Outlook

Seadrill’s strategic advantages include a modern fleet, operational expertise, and a focus on high-margin contracts. The outlook is cautiously positive, with improving offshore drilling demand supporting revenue growth. However, the company faces risks from oil price volatility and competitive pressures. Its disciplined approach to capital allocation and fleet management positions it well to navigate industry cycles and capitalize on recovery opportunities.

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