DCF Tool


Transocean Ltd – Drilling Oil and Gas Wells
transocean is a leading international provider of offshore contract drilling services for oil and gas wells. the company specializes in technically demanding sectors of the global offshore drilling business with a particular focus on deepwater and harsh environment drilling services, and believes that it operates one of the most versatile offshore drilling fleets in the world. building on more than 50 years of experience , our employees are focused on safety and premier offshore drilling performance.
Analysis Results
Intrinsic Value $6.79
Latest Price $8.39
Relative Value 23% overvalued
Thoughts on this result? Let us know.
Cash Flow (Billions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of -10.0%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 8.7%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of -10.0%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 0.558 0.514
2024 0.503 0.426
2025 0.453 0.353
2026 0.408 0.292
2027 0.367 0.242
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 5.58 billion. This corresponds to a present value of 3.38 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 1.83 billion. Adding in the terminal value gives a total present value of 5.21 billion.

There are presently 767.0 million outstanding shares, so the intrinsic value per share is 6.79.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 2,008,000,000
Current Cash 683,000,000
Current Liabilities 1,558,000,000
Current Debt 759,000,000
Non-Cash Working Capital (NCWC) 526,000,000
Change in NCWC -192,000,000
EBIT -21,000,000
Tax Provision 59,000,000
Depreciation and Amortization 852,000,000
Capital Expenditure -717,000,000
Unlevered Free Cash Flow -78,000,000
Current Assets 2,444,000,000
Current Cash 976,000,000
Current Liabilities 1,303,000,000
Current Debt 553,000,000
Non-Cash Working Capital (NCWC) 718,000,000
Change in NCWC -24,000,000
EBIT -50,000,000
Tax Provision 121,000,000
Depreciation and Amortization 962,000,000
Capital Expenditure -208,000,000
Unlevered Free Cash Flow 680,000,000
Current Assets 2,740,000,000
Current Cash 1,154,000,000
Current Liabilities 1,386,000,000
Current Debt 542,000,000
Non-Cash Working Capital (NCWC) 742,000,000
Change in NCWC 13,000,000
EBIT 188,000,000
Tax Provision 27,000,000
Depreciation and Amortization 996,000,000
Capital Expenditure -265,000,000
Unlevered Free Cash Flow 932,000,000
Current Assets 3,640,000,000
Current Cash 1,790,000,000
Current Liabilities 1,724,000,000
Current Debt 603,000,000
Non-Cash Working Capital (NCWC) 729,000,000
Change in NCWC 26,000,000
EBIT -100,000,000
Tax Provision 59,000,000
Depreciation and Amortization 1,042,000,000
Capital Expenditure -387,000,000
Unlevered Free Cash Flow 581,000,000
Current Assets 3,948,000,000
Current Cash 2,160,000,000
Current Liabilities 1,458,000,000
Current Debt 373,000,000
Non-Cash Working Capital (NCWC) 703,000,000
Change in NCWC 185,000,000
EBIT 213,000,000
Tax Provision 228,000,000
Depreciation and Amortization 930,000,000
Capital Expenditure -184,000,000
Unlevered Free Cash Flow 1,144,000,000
Current Assets 4,606,000,000
Current Cash 2,969,000,000
Current Liabilities 1,369,000,000
Current Debt 250,000,000
Non-Cash Working Capital (NCWC) 518,000,000
Change in NCWC -267,000,000
EBIT 597,000,000
Tax Provision 94,000,000
Depreciation and Amortization 832,000,000
Capital Expenditure -497,000,000
Unlevered Free Cash Flow 665,000,000
Current Assets 5,098,000,000
Current Cash 3,052,000,000
Current Liabilities 1,985,000,000
Current Debt 724,000,000
Non-Cash Working Capital (NCWC) 785,000,000
Change in NCWC -85,000,000
EBIT 1,221,000,000
Tax Provision 107,000,000
Depreciation and Amortization 893,000,000
Capital Expenditure -1,344,000,000
Unlevered Free Cash Flow 545,120,985
Current Assets 4,785,000,000
Current Cash 2,339,000,000
Current Liabilities 2,669,000,000
Current Debt 1,093,000,000
Non-Cash Working Capital (NCWC) 870,000,000
Change in NCWC 241,000,000
EBIT 3,275,000,000
Tax Provision 206,000,000
Depreciation and Amortization 978,000,000
Capital Expenditure -2,001,000,000
Unlevered Free Cash Flow 1,838,000,000
Current Assets 6,001,000,000
Current Cash 2,635,000,000
Current Liabilities 3,770,000,000
Current Debt 1,033,000,000
Non-Cash Working Capital (NCWC) 629,000,000
Change in NCWC 331,000,000
EBIT 2,691,000,000
Tax Provision 146,000,000
Depreciation and Amortization 1,124,000,000
Capital Expenditure -2,165,000,000
Unlevered Free Cash Flow 1,981,000,000
Current Assets 6,772,000,000
Current Cash 3,243,000,000
Current Liabilities 3,554,000,000
Current Debt 323,000,000
Non-Cash Working Capital (NCWC) 298,000,000
Change in NCWC 881,000,000
EBIT 2,298,000,000
Tax Provision 258,000,000
Depreciation and Amortization 1,094,000,000
Capital Expenditure -2,238,000,000
Unlevered Free Cash Flow 1,678,699,519
Current Assets 8,647,000,000
Current Cash 5,134,000,000
Current Liabilities 5,463,000,000
Current Debt 1,367,000,000
Non-Cash Working Capital (NCWC) -583,000,000
Change in NCWC -856,000,000
EBIT 1,685,000,000
Tax Provision 50,000,000
Depreciation and Amortization 1,306,000,000
Capital Expenditure -1,409,000,000
Unlevered Free Cash Flow 628,713,625

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.