NE - NYSE
Noble Corporation Plc
$46.65
-0.96%Noble Corporation, together with its subsidiaries, operates as an offshore drilling contractor for the oil and gas industry worldwide. The company provides contract drilling services to the oil and gas industry through its fleet of mobile offshore drilling units. As of February 16, 2022, it operated a fleet of 20 offshore drilling units, which included 12 floaters and 8 jackups. The company was formerly known as Noble Holding Corporation plc. Noble Corporation was founded in 1921 and is headquartered in Sugar Land, Texas.
At a Glance
Live SnapshotNoble Corporation Plc Fair Value Envelope
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
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 | $1.9B | $3.8B | $7.6B | $15.2B | $30.5B | $60.9B | $121.8B | $243.6B | $487.3B | $974.5B |
| Maintenance CapEx | -$207.8M | -$415.6M | -$831.2M | -$1.7B | -$3.3B | -$6.6B | -$13.3B | -$26.6B | -$53.2B | -$106.4B |
| Owner Earnings | $1.7B | $3.4B | $6.8B | $13.6B | $27.1B | $54.3B | $108.5B | $217.0B | $434.1B | $868.1B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $1.6B | $2.9B | $5.4B | $10.0B | $18.5B | $34.2B | $63.3B | $117.3B | $217.1B | $402.1B |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.