Valaris

VAL US Energy Oil & Gas Drilling
S&P 400
$83.73
-2.31%
Delayed · cached 15 min

Fair value analysis

VAL
Valaris
EnergyOil & Gas Drilling
$83.73
Close used for this calculation
$166.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
80/100
Profitability23/25
Returns16/25
Balance Sheet19/25
Efficiency22/25
Growth17/25
Exceptional
Quality radar
80Prof.23/25Ret.16/25Eff.22/25B.Sht19/25Growth17/25

Consensus fair value

$166.97
Below FV
▲ +99.4% against the close used
Model range $56.74 – $280.47
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$56.74Fair value$166.97Bull$280.47
FairClose
52-week traded range
52W low $46.7552W high $113.42

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Valaris closed at $83.73, 49.9% below the consensus fair value of $166.97 drawn from 8 valuation models.

Financial DNA score 80/100 — Exceptional. P/E of 6.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$56.74
-32.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$119.45
+42.7%
√(22.5 × EPS × BVPS)
EPS=13.86, BVPS=45.75
P/E Fair Value
$277.20
+231.1%
EPS × 20x (sector P/E)
EPS=13.86, Sector P/E=20x
Peter Lynch (PEG)
$248.79
+197.1%
EPS × Growth% (PEG = 1 is fair)
EPS=13.86, g=18%
EV/EBITDA
$151.36
+80.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=623.3M
Book Value (P/B)
$280.47
+235.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45.75, ROE=30.5%, g=6%, r=10%
Reverse DCF
$83.73
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.6% | Historical: 18%
Margin of Safety
$113.35
+35.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=151.13, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.