NOV Inc.

NOV Inc.

NOVยทNYSE

$20.82

-0.83%
EnergyOil & Gas Equipment & Services

NOV Inc. designs, constructs, manufactures, and sells systems, components, and products for oil and gas drilling and production, and industrial and renewable energy sectors worldwide. The company operates through three segments: Wellbore Technologies, Completion & Production Solutions, and Rig Technologies. It also provides solids control and waste management equipment and services; portable power generation products; drill and wired pipes; drilling optimization and automation services; tubular inspection, repair, and coating services; instrumentation; measuring and monitoring services; downhole and fishing tools; steerable technologies; and drill bits. The company offers equipment and technologies for hydraulic fracture stimulation, including downhole multistage fracturing tools, pressure pumping trucks, blenders, sanders, hydration and injection units, flowline, and manifolds; coiled tubing units, and wireline units and tools; connections and liner hangers; onshore production consists of composite pipe, surface transfer and progressive cavity pumps, and artificial lift systems; and offshore production, such as floating production systems and subsea production technologies, as well as manufactures industrial pumps and mixers. It also provides substructures, derricks, and masts; cranes; jacking systems; pipe lifting, racking, rotating, and assembly systems; mud pumps; pressure control equipment; drives and generators; rig instrumentation and control systems; mooring, anchor, and deck handling machinery; equipment components for offshore wind construction vessels; and pipelay and construction systems. NOV Inc. offers spare parts, repair, and rentals as well as comprehensive remote equipment monitoring, technical support, field service, and customer training. The company was formerly known as National Oilwell Varco, Inc. and changed its name to NOV Inc. in January 2021. NOV Inc. was founded in 1862 and is based in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$7.47B
EPS0.3900
P/E Ratio53.38
Earnings Date07/27/2026
NOV Inc.

NOV Inc. Fair Value Envelope

NOV ยท NYSE

Our analysis suggests that NOV has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $20.82, this represents a potential HIDDEN relative to our calculated worth for NOV Inc..

Intrinsic Value
Current Price: $20.82

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$8.5B
+ Cash & Equivalents$1.6B
Firm Value$10.0B
- Debt$2.3B
Equity Value$7.7B
/ Shares Outstanding364,762,787B
DCF Value$21
UNDERVALUED BY 1%

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
$1.1B
$1.0B
$923.3M
$837.1M
$758.9M
$688.0M
$623.8M
$565.5M
$512.7M
$464.8M
Maintenance CapEx
-$68.0M
-$61.6M
-$55.9M
-$50.7M
-$45.9M
-$41.6M
-$37.8M
-$34.2M
-$31.0M
-$28.1M
Owner Earnings
$1.1B
$956.7M
$867.4M
$786.4M
$712.9M
$646.4M
$586.0M
$531.3M
$481.7M
$436.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$977.1M
$820.3M
$688.6M
$578.0M
$485.2M
$407.3M
$341.9M
$287.0M
$240.9M
$202.3M
Terminal Value represents 40.6% of Enterprise Value