/
DCF Valuation
Base-case fair value
$74.29
Intrinsic $99.05 · 25% MOS
Current price: $19.30
Base-case summary
Our base-case DCF for NOV Inc. (NOV) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 52.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $734M in trailing free cash flow, this produces an intrinsic value of $99.05 per share. A 25% safety margin gives a fair value of $74.29, suggesting the stock is currently 285% undervalued against the $19.30 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$734M
Cash & equivalents
$1.3B
Total debt
$2.3B
Shares outstanding
364M