Nabors Industries Ltd.

Nabors Industries Ltd.

NBRยทNYSE

$96.28

+2.0%
EnergyOil & Gas Drilling

Nabors Industries Ltd. provides drilling and drilling-related services for land-based and offshore oil and natural gas wells. The company operates through five segments: U.S. Drilling, Canada Drilling, International Drilling, Drilling Solutions, and Rig Technologies. It provides tubular running, wellbore placement, directional drilling, measurement-while-drilling (MWD), equipment manufacturing, and rig instrumentation services; and logging-while-drilling systems and services, as well as drilling optimization software. The company also offers REVit, an automated real time stick-slip mitigation system; ROCKit, a directional steering control system; SmartNAV, a collaborative guidance and advisory platform; SmartSLIDE, an advanced directional steering control system; and RigCLOUD, which provides the tools and infrastructure to integrate applications to deliver real-time insight into operations across the rig fleet. In addition, it manufactures and sells top drives, catwalks, wrenches, drawworks, and other drilling related equipment, such as robotic systems and downhole tools; and provides aftermarket sales and services for the installed base of its equipment. As of December 31, 2021, the company marketed approximately 301 rigs for land-based drilling operations in the United States, Canada, and in 20 other countries worldwide; and 29 rigs for offshore platform drilling operations in the United States and internationally. Nabors Industries Ltd. was founded in 1952 and is based in Hamilton, Bermuda.

At a Glance

Live Snapshot
Market Cap$1.42B
EPS18.7500
P/E Ratio5.13
Earnings Date07/28/2026
Nabors Industries Ltd.

Nabors Industries Ltd. Fair Value Envelope

NBR ยท NYSE

Our analysis suggests that NBR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $96.28, this represents a potential HIDDEN relative to our calculated worth for Nabors Industries Ltd..

Intrinsic Value
Current Price: $96.28

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$478.2M
+ Cash & Equivalents$940.7M
Firm Value$1.4B
- Debt$2.6B
Equity Value-$1.1B
/ Shares Outstanding14,795,909B
DCF Value-$77
OVERVALUED BY 180%

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
$346.6M
$173.3M
$86.7M
$43.3M
$21.7M
$10.8M
$5.4M
$2.7M
$1.4M
$677.0K
Maintenance CapEx
-$71.6M
-$35.8M
-$17.9M
-$8.9M
-$4.5M
-$2.2M
-$1.1M
-$559.3K
-$279.7K
-$139.8K
Owner Earnings
$275.0M
$137.5M
$68.8M
$34.4M
$17.2M
$8.6M
$4.3M
$2.1M
$1.1M
$537.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$254.7M
$117.9M
$54.6M
$25.3M
$11.7M
$5.4M
$2.5M
$1.2M
$537.5K
$248.8K
Terminal Value represents 0.9% of Enterprise Value