investorscraft@gmail.com

Intrinsic ValueWeatherford International plc (WFRD)

Previous Close$62.30
Intrinsic Value
Upside potential
Previous Close
$62.30

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

Weatherford International plc operates as a leading global energy services company, specializing in innovative solutions for oil and natural gas drilling, evaluation, completion, production, and intervention. The company serves a diverse clientele, including major integrated oil companies, national oil companies, and independent operators, across both conventional and unconventional reservoirs. Its core revenue model is driven by high-margin technology offerings, proprietary equipment, and integrated services that enhance operational efficiency and reservoir performance. Weatherford competes in a highly cyclical industry, where demand is closely tied to oil prices and capital expenditures by exploration and production companies. Despite sector volatility, the company has carved a niche through differentiated technologies such as artificial lift systems, well construction tools, and digital well monitoring solutions. Its market position is strengthened by a global footprint, with significant operations in North America, the Middle East, and Latin America, allowing it to capitalize on regional growth opportunities while mitigating geopolitical risks.

Revenue Profitability And Efficiency

Weatherford reported revenue of $5.51 billion for FY 2024, with net income of $506 million, reflecting a robust 9.2% net margin. The company's diluted EPS stood at $6.75, demonstrating strong earnings power. Operating cash flow was $792 million, indicating efficient conversion of revenue into cash, though capital expenditures were not disclosed. These metrics highlight Weatherford's ability to maintain profitability despite the cyclical nature of the energy services sector.

Earnings Power And Capital Efficiency

The company's earnings power is underscored by its $6.75 diluted EPS, supported by high-margin technology and service offerings. With no disclosed capital expenditures, it is challenging to assess capital efficiency directly, but the $792 million in operating cash flow suggests effective working capital management. Weatherford's focus on proprietary solutions likely contributes to its ability to generate consistent earnings across market cycles.

Balance Sheet And Financial Health

Weatherford's balance sheet shows $916 million in cash and equivalents against $1.79 billion in total debt, indicating a manageable leverage position. The company's liquidity appears sufficient to meet near-term obligations, though the debt level warrants monitoring given the industry's cyclicality. The absence of detailed capital expenditure data limits a full assessment of financial flexibility, but the strong operating cash flow is a positive indicator.

Growth Trends And Dividend Policy

Weatherford's growth is tied to global oil and gas activity, with potential upside from increased adoption of its high-tech solutions. The company declared a $1.00 per share dividend, reflecting a commitment to returning capital to shareholders. However, dividend sustainability depends on maintaining strong cash flows amid volatile energy markets. Future growth may hinge on expanding digital and automation offerings in key regions.

Valuation And Market Expectations

With a market capitalization implied by 73 million shares outstanding, Weatherford's valuation likely reflects investor confidence in its technology-driven margin profile. The energy services sector trades on cyclical recovery expectations, and Weatherford's premium offerings position it to benefit from increased upstream spending. Market expectations appear balanced between near-term sector headwinds and long-term technology adoption.

Strategic Advantages And Outlook

Weatherford's strategic advantages lie in its proprietary technologies, global scale, and focus on high-value segments like artificial lift and digital solutions. The outlook remains cautiously optimistic, as the company is well-positioned for energy transition tailwinds but remains exposed to oil price volatility. Execution on margin preservation and debt management will be critical to sustaining its competitive edge in a challenging market.

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