EN DE

Noble Corporation plc (NE) Fair Value & Analysis

Energy · US · Market cap $6.4B · ISIN GB00BMXNWH07

What is Noble Corporation plc really worth?

NC Noble Corporation plc logo Noble Corporation plc NE · US
Price$46.59
Fair Value$23.09
Upside−50.4%
Quality46/100

Below-average quality, and trading another 102% above our fair value of $23.09.

Watch Noble Corporation plc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +27.8 %/yr)
!Thin margins · 7.6% net margin
!Trails peers (5/14)
!Narrow moat 44/100
!Weak on past: 20 out of 100

For context

·4.29% dividend yield
Evidence: High Range $17.32 – $28.86

Fair value as of: Aug 31, 2026

From 26 valuation models · updated 5 days ago

Share price +14.1% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($28.86). The favourable scenario is already priced in.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

$53.79 $16.78 Fair Value $23.09 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 31, 2026.

How to read this chart

60‑month range $16.78 – $53.79 · fair‑value band $17.32 – $28.86 · the $46.59 price screens above the $23.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 31, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Noble Corporation plc (NE) currently trades at $46.59, while our model-based Fair Value estimate is $23.09, implying the stock looks roughly 101.8% overvalued today. The Quality Score stands at 46/100 (below-average quality), in the Energy sector. Bull case: the Dividend Discount group reads highest at a median of $30.37 per share, and 0 of the 26 models we run sit above the $46.59 price. Bear case: the Earnings-Based group reads lowest at $12.58, and 26 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Noble Corporation plc generated revenue of $3.0B at a net margin of 7.6%. Revenue declined 10.8% year over year. It earns a return on equity of 5.0%. Net debt stands at $1.5B. Fundamentals as of Aug 31, 2026

Our scenario range runs from $17.32 (bear case) to $28.86 (bull case); at $46.59, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 14% below its 52-week high and 99% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at −44% fair-value upside, at −50%, NE screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $21.71 $41.73 $73.12 77
Growth DCF $21.77 $40.75 $69.83 76
Residual Income $21.62 $21.94 $20.68 76
All 26 models by family
DCF Models
FCF DCF $21.71 $41.73 $73.12 77
Owner Earnings $10.34 $23.04 $42.96 72
5Y Revenue Exit $12.32 $24.52 $40.23 70
5Y EBITDA Exit $19.55 $38.75 $61.82 73
5Y P/E Exit $9.80 $19.57 $30.00 69
10Y Revenue Exit $14.88 $27.06 $43.97 65
10Y EBITDA Exit $20.02 $36.99 $60.84 66
10Y P/E Exit $13.82 $23.61 $35.98 63
Earnings-Based
Graham-Dodd $9.24 $35.89 $48.67 64
Lynch FV $8.80 $12.58 $16.35 61
PEG = 1.0 $8.80 $12.58 $16.35 57
EPV $16.70 $20.83 $24.39 74
Dividend Discount
Gordon GGM $17.64 $35.14 $53.21 67
DDM Multi-Stage $17.64 $30.37 $37.09 67
Multiples
P/E Multiple $14.26 $19.02 $23.77 63
P/S Multiple $17.32 $23.09 $28.86 58
P/B Multiple $17.32 $23.09 $28.86 55
EV/EBIT $14.78 $22.85 $30.92 65
EV/EBITDA $21.37 $31.64 $41.91 66
EV/Revenue $7.87 $15.28 $22.70 51
Asset-Based
NCAV (Graham) $14.26 $19.10 $28.51 54
Growth DCF
Growth DCF $21.77 $40.75 $69.83 76
Rev-Margin DCF $12.32 $24.62 $39.75 70
Economic Profit
Residual Income $21.62 $21.94 $20.68 76
ROIC Compounder $16.70 $20.83 $24.39 72
Growth Earnings
Growth-Adj P/E $12.65 $18.07 $23.49 67

Widest divergence: Dividend Discount ($30.37) versus Earnings-Based ($12.58). Highest evidence: FCF DCF (77).

Notify me when NE reaches fair value

Put NE on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 32.6
P/S ratio 2.15 P/E × margin
EPS (TTM) $1.43 price ÷ EPS = P/E 32.6
Dividend yield 4.3% payout 140%
Net margin 6.6% FY2025
Return on equity 5.0% TTM
More key figures
Profitability
Return on assets (EBIT) 5.5% avg 5y
Operating margin 18.6% TTM
Growth
Revenue (TTM) $3.0B TTM
Revenue growth (YoY) −10.8% 3y avg +32.5%
EPS growth (YoY) +11.9%
Balance sheet & cash flow
Free cash flow $432M FY2025
Net debt $1.5B FY2025 · ≈ 3.5 yrs of FCF

Figures from reported company fundamentals · as of Aug 31, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 48 · Market factors (momentum, volatility) 66

Profitability 27
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 40
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 87
Distance to the 52-week high (market factor)
Net Issuance 62
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Noble Corporation plc operates as an offshore drilling contractor for the oil and gas industry worldwide. It provides contract drilling services through its fleet of mobile offshore drilling units. The company also operates drilling rigs, such as floaters and jackups.

Full company description

Noble Corporation plc operates as an offshore drilling contractor for the oil and gas industry worldwide. It provides contract drilling services through its fleet of mobile offshore drilling units. The company also operates drilling rigs, such as floaters and jackups. It serves its fleets in Africa, the Far East Asia, the North Sea, the Oceania, South America, and the United States Gulf of America. Noble Corporation plc was founded in 1921 and is headquartered in Houston, Texas.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Noble Corporation plc reported revenue of $3.3B in FY2025 versus $848M in FY2021, a compound +40.3%/yr. Reported net income was $217M in FY2025, compounding −11.4%/yr from FY2021.

Growth Quality 90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$3.3B
Latest YoY
+7.4%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+32.5%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+27.8%
Avg. revenue growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.0%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
−17.8% (−22.1 + 4.3)
Revenue +40.3%/yr
FY21 $848M
FY22 $1.4B
FY23 $2.6B
FY24 $3.1B
FY25 $3.3B
Net income −11.4%/yr
FY21 $352M
FY22 $169M
FY23 $482M
FY24 $448M
FY25 $217M
Character of growth · EPS growth decomposed (2014-2025) +9.9 % p.a.
Revenue per share +4.1 %

of which total revenue −1.1 % · buybacks/dilution +5.2 %

EBIT margin −5.4 %
Tax rate +3.3 %
Residual (interest, one-offs) +7.9 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

NE screens 102% overvalued. Compare with Sinopec Oilfield Service Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Noble Corporation plc Fair Value". https://www.fairvalue-calculator.com/stock/NE

Peer Group

Oil & Gas Drilling · 34 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 46 · Above median
Fair Value upside −50% · Below median
Return on equity (TTM) 5% · Below median
Return on assets 3% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 19% · Above median
Revenue growth −11% · Below median
Dividend yield (TTM) 4.3% · Top 25%
Debt / equity 0.43× · Higher than median

Valuation Multiples vs Oil & Gas Drilling median · lower = cheaper

P/E (TTM) 32.6× · Pricier than 75% of peers
P/B 1.40× · Pricier than median
P/S (TTM) 2.11× · Pricier than median
P/FCF 14.8× · Pricier than 75% of peers
EV/EBITDA 7.9× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE0 · sector 0
PAST20 · sector 20
HEALTH78 · sector 81
DIVIDEND86 · sector 29

VALUE 0: the price sits above our fair-value range.

Insider activity: 44/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

Similar stocks

10 more Oil & Gas Drilling stocks, each showing price versus our Fair Value estimate (as of Aug 31, 2026).

Stock Price Fair Value vs Fair Value
Sinopec Oilfield Service Corporation 600871 ¥2.22 ¥0.4900 −78%
Transocean Ltd RIG $5.70 $2.16 −62%
Valaris Limited VAL $85.21 $58.91 −31%
Patterson-UTI Energy, Inc PTEN $12.13 $12.20 +1%
Helmerich & Payne, Inc HP $42.55 $9.25 −78%
Seadrill Limited SDRL $46.72 $10.17 −78%
Odfjell Drilling Ltd ODL kr 95.30 kr 53.75 −44%
Arabian Drilling Company 2381 88.90 SAR 11.09 SAR −88%
Borr Drilling Limited BORR kr 41.63 kr 26.64 −36%
Nabors Industries Ltd NBR $91.71 $209.14 +128%

Compare Noble Corporation plc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Noble Corporation plc (NE) overvalued or undervalued?
As of Aug 31, 2026, our model estimates a fair value of $23.09 versus a price of $46.59, about −50% upside (overvalued).
What is the fair value of NE?
Our model-based fair value for Noble Corporation plc is $23.09 (as of Aug 31, 2026), built from audited fundamentals. The current price: $46.59.
What is the quality score of NE?
Noble Corporation plc has a Quality Score of 46/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Noble Corporation plc (NE)?
Noble Corporation plc reported trailing-twelve-month revenue of about $3.0B (latest available figure, as of Aug 31, 2026).
What is the net profit margin of NE?
The net profit margin of Noble Corporation plc is about 7.6%, meaning it keeps roughly 7.6% of revenue as net income. Based on the latest reported figures.
Does Noble Corporation plc pay a dividend?
Noble Corporation plc currently shows a dividend yield of about 4.29% relative to its recent price (as of Aug 31, 2026).
Free · no account needed

Watch Noble Corporation plc in the live analysis

One click puts Noble Corporation plc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.