EN DE

Seadrill Limited (SDRL) Fair Value & Analysis

Energy · US · Market cap $2.7B · ISIN BMG7997W1029

What is Seadrill Limited really worth?

SL Seadrill Limited logo Seadrill Limited SDRL · US
Price$50.07
Fair Value$10.17
Upside−79.7%
Quality26/100

Below-average quality, and trading another 392% above our fair value of $10.17.

Watch Seadrill Limited 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

Risks

!Expensive Growth (revenue 5y +8.4 %/yr)
!Loss-making · -5.0% net margin
!Low debt · negative free cash flow
!Trails peers (3/11)
!Narrow moat 21/100
!Evidence only medium, so the estimate is less certain
Evidence: Medium Range $5.81 – $14.54

Fair value as of: Aug 13, 2026

From 9 valuation models · updated 22 days ago

Share price +17.8% 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 ($14.54). The favourable scenario is already priced in.
  • Weak quality (26/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range ($5.81 to $14.54) leaves room in how you read the outcome.

Price vs Fair Value (4 years)

$55.34 $18.74 Fair Value $10.17 Jun 2022 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

51‑month range $18.74 – $55.34 · fair‑value band $5.81 – $14.54 · the $50.07 price screens above the $10.17 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Seadrill Limited (SDRL) currently trades at $50.07, while our model-based Fair Value estimate is $10.17, implying the stock looks roughly 392.4% overvalued today. The Quality Score stands at 26/100 (below-average quality), in the Energy sector. Bull case: the Asset-Based group reads highest at a median of $30.62 per share, and 2 of the 9 models we run sit above the $50.07 price. Bear case: the Earnings-Based group reads lowest at $3.03, and 7 of the 9 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Seadrill Limited generated revenue of $1.4B at a net margin of −5.0%. Revenue grew 8.8% year over year. It earns a return on equity of −2.4%. Net debt stands at $274M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $5.81 (bear case) to $14.54 (bull case); at $50.07, 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 10% below its 52-week high and 106% 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 −80%, SDRL 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely ($3.03 to $245.57). Read the values as a conservative anchor, not as a price target.
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
Owner Earnings $3.17 $5.93 $10.89 73
EPV $2.02 $3.03 $3.90 73
ROIC Compounder $2.02 $3.03 $3.90 71
All 9 models by family
DCF Models
Owner Earnings $3.17 $5.93 $10.89 73
Earnings-Based
EPV $2.02 $3.03 $3.90 73
Dividend Discount
Gordon GGM $198.74 $216.59 $243.59 69
DDM Multi-Stage $198.74 $245.57 $309.51 67
Multiples
EV/EBIT $4.01 $6.81 $9.61 64
EV/EBITDA $17.78 $25.17 $32.56 67
EV/Revenue $5.81 $10.17 $14.54 52
Asset-Based
NCAV (Graham) $22.85 $30.62 $45.71 54
Economic Profit
ROIC Compounder $2.02 $3.03 $3.90 71

Widest divergence: Dividend Discount ($216.59) versus Earnings-Based ($3.03). Highest evidence: Owner Earnings (73).

Notify me when SDRL reaches fair value

Put SDRL 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/S ratio 2.11 TTM
EPS (TTM) $−1.12
Net margin −5.4% FY2025
Return on equity −2.4% TTM
Return on assets (EBIT) 3.6% avg 5y
Operating margin 7.2% TTM
More key figures
Growth
Revenue (TTM) $1.4B TTM
Revenue growth (YoY) +8.8% 3y avg +15.4%
EPS growth (YoY) +63.1%
Balance sheet & cash flow
Free cash flow −$138M FY2025
Net debt $274M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 26/100

Of which business quality 28 · Market factors (momentum, volatility) 60

Profitability 9
Margins and returns on capital today
Quality Growth 19
Are margins and returns improving?
Cashflow 3
Earnings quality: real cash, not paper profit
Fin. Strength 58
Balance sheet, leverage, solvency risk
Investment 38
Disciplined investing over empire-building
Low Volatility 35
Calm price path (market factor)
Momentum 62
Price trend over the last 3–12 months (market factor)
52W Momentum 86
Distance to the 52-week high (market factor)
Net Issuance 51
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

Seadrill Limited provides offshore drilling services to the oil and gas industry worldwide. The company owns and operates floaters, such as drillships and semi-submersible rigs for operations in shallow and ultra-deep water in benign and harsh environments. It also offers jackup rigs, management services, and provides contracts drilling units to drill wells.

Full company description

Seadrill Limited provides offshore drilling services to the oil and gas industry worldwide. The company owns and operates floaters, such as drillships and semi-submersible rigs for operations in shallow and ultra-deep water in benign and harsh environments. It also offers jackup rigs, management services, and provides contracts drilling units to drill wells. It serves oil super-majors, state-owned national oil companies, and independent oil and gas companies. The company was formerly known as Seadrill 2021 Limited. Seadrill Limited was incorporated in 2005 and is based in Houston, Texas.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Seadrill Limited reported revenue of $1.4B in FY2025 versus $907M in FY2021, a compound +12.2%/yr. Reported net income was −$77.0M in FY2025.

Growth Quality 31/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$1.4B
Latest YoY
+3.8%
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.
+15.4%
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.
+8.4%
Avg. revenue growth/yr (13Y) 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.
−8.1%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +12.2%/yr
FY21 $907M
FY22 $936M
FY23 $1.5B
FY24 $1.4B
FY25 $1.4B
Net income
FY21 −$587M
FY22 $3.9B
FY23 $300M
FY24 $446M
FY25 −$77.0M

SDRL screens 392% overvalued. Compare with Noble 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). "Seadrill Limited Fair Value". https://www.fairvalue-calculator.com/stock/SDRL

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 26 · Bottom 25%
Fair Value upside −80% · Bottom 25%
Return on assets 1% · Below median
Net margin (TTM) −5% · Bottom 25%
Operating margin (TTM) 7% · Below median
Revenue growth 9% · Above median
Debt / equity 0.21× · Lower than median

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

P/B 0.94× · Cheaper than median
P/S (TTM) 1.91× · Pricier than median
EV/EBITDA 8.9× · 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
FUTURE44 · sector 0
PAST0 · sector 20
HEALTH89 · sector 81
DIVIDEND0 · sector 29

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

Insider activity: 45/100

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 13, 2026).

Stock Price Fair Value vs Fair Value
Noble Corporation NE $45.76 $23.09 −50%
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%
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 Seadrill Limited 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 Seadrill Limited (SDRL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $10.17 versus a price of $50.07, about −80% upside (overvalued).
What is the fair value of SDRL?
Our model-based fair value for Seadrill Limited is $10.17 (as of Aug 13, 2026), built from audited fundamentals. The current price: $50.07.
What is the quality score of SDRL?
Seadrill Limited has a Quality Score of 26/100. 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 Seadrill Limited (SDRL)?
Seadrill Limited reported trailing-twelve-month revenue of about $1.4B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SDRL?
The net profit margin of Seadrill Limited is about −5.0%, meaning it is currently running at a net loss. Based on the latest reported figures.
Free · no account needed

Watch Seadrill Limited in the live analysis

One click puts Seadrill Limited 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.