
Noble Corp (Cayman Island)
NYSE:NE

Intrinsic Value
The intrinsic value of one
NE
stock under the Base Case scenario is
46.88
USD.
Compared to the current market price of 20.42 USD,
Noble Corp (Cayman Island)
is
Undervalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Noble Corp (Cayman Island)
Fundamental Analysis


Revenue & Expenses Breakdown
Noble Corp (Cayman Island)
Balance Sheet Decomposition
Noble Corp (Cayman Island)
Current Assets | 1.3B |
Cash & Short-Term Investments | 247.3m |
Receivables | 797m |
Other Current Assets | 214.6m |
Non-Current Assets | 6.6B |
PP&E | 6B |
Intangibles | 214k |
Other Non-Current Assets | 568.6m |
Free Cash Flow Analysis
Noble Corp (Cayman Island)
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Noble Corp (Cayman Island)
Revenue
|
3.1B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-569.1m
USD
|
Operating Income
|
696.1m
USD
|
Other Expenses
|
-247.7m
USD
|
Net Income
|
448.4m
USD
|
NE Profitability Score
Profitability Due Diligence
Noble Corp (Cayman Island)'s profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Noble Corp (Cayman Island)'s profitability score is 60/100. The higher the profitability score, the more profitable the company is.
NE Solvency Score
Solvency Due Diligence
Noble Corp (Cayman Island)'s solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Noble Corp (Cayman Island)'s solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NE Price Targets Summary
Noble Corp (Cayman Island)
According to Wall Street analysts, the average 1-year price target for
NE
is 39.04 USD
with a low forecast of 29.29 USD and a high forecast of 58.8 USD.
Dividends
Current shareholder yield for NE is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NE
stock under the Base Case scenario is
46.88
USD.
Compared to the current market price of 20.42 USD,
Noble Corp (Cayman Island)
is
Undervalued by 56%.