Valaris Ltd (NYSE: VAL)

Sector: Energy Industry: Oil & Gas Equipment & Services CIK: 0000314808
Market Cap 6.32 Bn
P/B 2.58
P/E 15.83
P/S 2.61
ROIC (Qtr) 13.56
Div Yield % 0.00
Rev 1y % (Qtr) -7.37
Total Debt (Qtr) 1.09 Bn
Debt/Equity (Qtr) 0.44
Add ratio to table...

About

Valaris Ltd, a prominent player in the oil and gas industry, operates under the ticker symbol VAL, providing drilling services to a diverse range of clients including major international, government-owned, and independent oil and gas companies. The company's core business activities revolve around drilling and completing oil and natural gas wells, along with ancillary services such as well workovers and interventions, plug and abandonment, and decommissioning work. Valaris' global operations span across various regions, including the Middle East,...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 598.60M provides robust 0.55x coverage of total debt 1.09B, indicating excellent debt servicing capability and financial flexibility.
  • Operating cash flow of 598.60M provides strong 25.26x coverage of stock compensation 23.70M, indicating sustainable incentive practices.
  • Strong tangible asset base of 4.64B provides 4.27x coverage of total debt 1.09B, indicating robust asset backing and low credit risk.
  • Strong operating cash flow of 598.60M provides 6.18x coverage of SG&A expenses 96.80M, showing efficient operational cost management.
  • Cash reserves of 675.50M provide ample 259.81x coverage of acquisition spending 2.60M, enabling strategic growth opportunities.

Bear case

  • Operating cash flow of 598.60M barely covers its investment activities of (210M), with a coverage ratio of -2.85, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Free cash flow of 249.70M represents just -312.12x of debt issuance (800000), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 598.60M shows concerning coverage of minority interest expenses of (6.10M), which is -98.13x, suggesting complex corporate structure risks.
  • Operating cash flow of 598.60M is outpaced by equity issuance of (100M) (-5.99 ratio), indicating concerning reliance on equity markets for funding operations.
  • R&D investment of 0 represents just 0x of SG&A expenses of 96.80M, indicating potential underinvestment in innovation relative to administrative overhead.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Oil & Gas Equipment & Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SLB Slb Limited/Nv 59.56 Bn 20.77 2.67 11.64 Bn
2 BKR Baker Hughes Co 59.13 Bn 22.85 2.13 6.09 Bn
3 FTI TechnipFMC plc 28.99 Bn 127.65 1.96 1.34 Bn
4 HAL Halliburton Co 28.83 Bn 22.47 1.30 8.13 Bn
5 WFRD Weatherford International plc 7.39 Bn 17.15 1.50 1.64 Bn
6 NOV NOV Inc. 7.09 Bn 48.90 0.81 2.34 Bn
7 VAL Valaris Ltd 6.32 Bn 15.83 2.61 1.09 Bn
8 KGS Kodiak Gas Services, Inc. 4.56 Bn 91.00 3.58 2.66 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.48 1.17
EV to Cash from Ops. EV/CFO 11.50 -3.30
EV to Debt EV to Debt 6.34 10.99
EV to EBIT EV/EBIT 9.28 4.49
EV to EBITDA EV/EBITDA 10.09 6.54
EV to Free Cash Flow [EV/FCF] EV/FCF 27.57 31.31
EV to Market Cap EV to Market Cap 1.09 1.36
EV to Revenue EV/Rev 2.85 2.02
Price to Book Value [P/B] P/B 2.58 1.73
Price to Earnings [P/E] P/E 15.83 20.20
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 0.42
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 5.49
Dividend per Basic Share Div per Share (Qtr) 0.00 0.26
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 6.68
Interest Coverage Int. cover (Qtr) 7.72 -10.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 56.73 -37.90
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 72.23 1,334.16
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 4.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -66.92 -12.71
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 69.37 19.66
EBIT Growth (1y) % EBIT 1y % (Qtr) 97.16 -26.68
EBT Growth (1y) % EBT 1y % (Qtr) 121.24 39.97
EPS Growth (1y) % EPS 1y % (Qtr) -61.48 27.30
FCF Growth (1y) % FCF 1y % (Qtr) 152.14 -867.31
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 52.49 5.49
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.52 0.74
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.10
Cash Ratio Cash Ratio (Qtr) 0.94 0.62
Current Ratio Curr Ratio (Qtr) 1.87 2.25
Debt to Equity Ratio Debt/Equity (Qtr) 0.44 0.88
Interest Cover Ratio Int Coverage (Qtr) 7.72 -10.19
Times Interest Earned Times Interest Earned (Qtr) 7.72 -10.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 36.50 16.47
EBIT Margin % EBIT Margin % (Qtr) 30.71 -0.62
EBT Margin % EBT Margin % (Qtr) 26.73 4.39
Gross Margin % Gross Margin % (Qtr) 32.50 30.41
Net Profit Margin % Net Margin % (Qtr) 16.50 2.67