Weatherford International plc

Weatherford International plc

WFRDยทNASDAQ

$104.09

-0.16%
EnergyOil & Gas Equipment & Services

Weatherford International plc, an energy services company, provides equipment and services for the drilling, evaluation, completion, production, and intervention of oil, geothermal, and natural gas wells worldwide. The company operates in two segments, Western Hemisphere and Eastern Hemisphere. It offers artificial lift systems, including reciprocating rod, progressing cavity pumping, gas, hydraulic, plunger, and hybrid lift systems, as well as related automation and control systems; pressure pumping and reservoir stimulation services, such as acidizing, fracturing, cementing, and coiled-tubing intervention; and drill stem test tools, surface well testing, and multiphase flow measurement services. The company also provides safety, downhole reservoir monitoring, flow control, and multistage fracturing systems, as well as sand-control technologies, and production and isolation packers; liner hangers to suspend a casing string in high-temperature and high-pressure wells; cementing products, including plugs, float and stage equipment, and torque-and-drag reduction technology for zonal isolation; and pre-job planning and installation services. In addition, it offers directional drilling services, and logging and measurement services while drilling; services related to rotary-steerable systems, high-temperature and high-pressure sensors, drilling reamers, and circulation subs; rotating control devices and advanced automated control systems, as well as closed-loop drilling, air drilling, managed-pressure drilling, and underbalanced drilling services; open hole and cased-hole logging services; and intervention and remediation services. Further, the company provides tubular handling, management, and connection services; and re-entry, fishing, wellbore cleaning, and well abandonment services, as well as patented bottom hole, tubularhandling equipment, pressure-control equipment, and drill pipe and collars. The company was incorporated in 1972 and is based in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$7.49B
EPS5.9600
P/E Ratio17.46
Earnings Date07/28/2026
Weatherford International plc

Weatherford International plc Fair Value Envelope

WFRD ยท NASDAQ

Our analysis suggests that WFRD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $104.09, this represents a potential HIDDEN relative to our calculated worth for Weatherford International plc.

Intrinsic Value
Current Price: $104.09

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4.8B
+ Cash & Equivalents$1.0B
Firm Value$5.8B
- Debt$1.8B
Equity Value$4.1B
/ Shares Outstanding71,730,583B
DCF Value$57
OVERVALUED BY 45%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$617.0M
$563.2M
$514.1M
$469.3M
$428.3M
$391.0M
$356.9M
$325.7M
$297.3M
$271.4M
Maintenance CapEx
-$41.3M
-$37.7M
-$34.4M
-$31.4M
-$28.6M
-$26.1M
-$23.9M
-$21.8M
-$19.9M
-$18.1M
Owner Earnings
$575.8M
$525.6M
$479.7M
$437.9M
$399.7M
$364.8M
$333.0M
$304.0M
$277.4M
$253.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$533.1M
$450.6M
$380.8M
$321.9M
$272.0M
$229.9M
$194.3M
$164.2M
$138.8M
$117.3M
Terminal Value represents 41.6% of Enterprise Value