VAL - NYSE

Valaris Limited

Valaris Limited

VALยทNYSE

$92.06

-1.6%
EnergyOil & Gas Equipment & Services

Valaris Limited provides offshore contract drilling services to the international oil and gas industry. The company owns an offshore drilling rig fleet of 56 rigs, which include 11 drillships, 4 dynamically positioned semisubmersible rigs, 1 moored semisubmersible rig, and 40 jackup rigs. It serves international, government-owned, and independent oil and gas companies in the Gulf of Mexico, the North Sea, the Middle East, West Africa, Australia, and Southeast Asia. The company was incorporated in 2009 and is based in Hamilton, Bermuda.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$6.38B
EPS13.9200
P/E Ratio6.61
Earnings Date07/29/2026
Valaris Limited

Valaris Limited Fair Value Envelope

VAL ยท NYSE

Our analysis suggests that VAL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $92.06, this represents a potential HIDDEN relative to our calculated worth for Valaris Limited.

HIDDEN
Intrinsic Value
Current Price: $92.06

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$4,341.5B
+ Cash & Equivalents$606.4M
Firm Value$4,342.1B
- Debt$1.2B
Equity Value$4,340.9B
/ Shares Outstanding69,251,780B
DCF Value$62.7K
UNDERVALUED BY 67990%

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
$2.2B
$4.4B
$8.7B
$17.5B
$35.0B
$69.9B
$139.8B
$279.7B
$559.3B
Maintenance CapEx
-$137.4M
-$274.8M
-$549.6M
-$1.1B
-$2.2B
-$4.4B
-$8.8B
-$17.6B
-$35.2B
-$70.3B
Owner Earnings
$955.0M
$1.9B
$3.8B
$7.6B
$15.3B
$30.6B
$61.1B
$122.2B
$244.5B
$489.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$884.3M
$1.6B
$3.0B
$5.6B
$10.4B
$19.3B
$35.7B
$66.0B
$122.3B
$226.5B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your VAL research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.