Borr Drilling Ltd
OSE:BORR
Intrinsic Value
The intrinsic value of one BORR stock under the Base Case scenario is 165.29 NOK. Compared to the current market price of 40.56 NOK, Borr Drilling Ltd is Undervalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Borr Drilling Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Borr Drilling Ltd
Balance Sheet Decomposition
Borr Drilling Ltd
Current Assets | 582.6m |
Cash & Short-Term Investments | 185.7m |
Receivables | 348.4m |
Other Current Assets | 48.5m |
Non-Current Assets | 2.8B |
Long-Term Investments | 17m |
PP&E | 2.7B |
Other Non-Current Assets | 44.4m |
Free Cash Flow Analysis
Borr Drilling Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Borr Drilling Ltd
Revenue
|
968.1m
USD
|
Operating Expenses
|
-615m
USD
|
Operating Income
|
353.1m
USD
|
Other Expenses
|
-267.9m
USD
|
Net Income
|
85.2m
USD
|
BORR Profitability Score
Profitability Due Diligence
Borr Drilling Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Borr Drilling Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
BORR Solvency Score
Solvency Due Diligence
Borr Drilling Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
Borr Drilling Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BORR Price Targets Summary
Borr Drilling Ltd
Dividends
Current shareholder yield for BORR 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 BORR stock under the Base Case scenario is 165.29 NOK.
Compared to the current market price of 40.56 NOK, Borr Drilling Ltd is Undervalued by 75%.