|
Schlumberger Limited (SLB) DCF Valuation
US | Energy | Oil & Gas Equipment & Services | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Schlumberger Limited (SLB) Bundle
Discover the true value of Schlumberger Limited (SLB) with our advanced DCF Calculator! Tailor key assumptions, explore various scenarios, and evaluate how adjustments affect Schlumberger Limited (SLB) valuation – all within a convenient Excel template.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23,601.0 | 22,929.0 | 28,091.0 | 33,135.0 | 36,289.0 | 40,565.7 | 45,346.4 | 50,690.5 | 56,664.4 | 63,342.3 |
| Revenue Growth, % | 0 | -2.85 | 22.51 | 17.96 | 9.52 | 11.79 | 11.79 | 11.79 | 11.79 | 11.79 |
| EBITDA | -8,764.0 | 2,913.0 | 6,430.0 | 7,544.0 | 8,069.0 | 3,526.2 | 3,941.8 | 4,406.3 | 4,925.6 | 5,506.1 |
| EBITDA, % | -37.13 | 12.7 | 22.89 | 22.77 | 22.24 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 |
| Depreciation | 1,971.0 | 2,120.0 | 1,669.0 | 1,759.0 | 1,885.0 | 2,761.8 | 3,087.3 | 3,451.2 | 3,857.9 | 4,312.6 |
| Depreciation, % | 8.35 | 9.25 | 5.94 | 5.31 | 5.19 | 6.81 | 6.81 | 6.81 | 6.81 | 6.81 |
| EBIT | -10,735.0 | 793.0 | 4,761.0 | 5,785.0 | 6,184.0 | 764.4 | 854.5 | 955.2 | 1,067.7 | 1,193.6 |
| EBIT, % | -45.49 | 3.46 | 16.95 | 17.46 | 17.04 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 |
| Total Cash | 3,006.0 | 3,139.0 | 2,894.0 | 3,989.0 | 4,669.0 | 5,000.4 | 5,589.7 | 6,248.5 | 6,984.9 | 7,808.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5,247.0 | 5,315.0 | 6,766.0 | 7,812.0 | .0 | 7,551.3 | 8,441.2 | 9,436.0 | 10,548.0 | 11,791.1 |
| Account Receivables, % | 22.23 | 23.18 | 24.09 | 23.58 | 0 | 18.61 | 18.61 | 18.61 | 18.61 | 18.61 |
| Inventories | 3,354.0 | 3,272.0 | 3,999.0 | 4,387.0 | .0 | 4,539.9 | 5,074.9 | 5,673.0 | 6,341.5 | 7,088.9 |
| Inventories, % | 14.21 | 14.27 | 14.24 | 13.24 | 0 | 11.19 | 11.19 | 11.19 | 11.19 | 11.19 |
| Accounts Payable | 2,937.0 | 3,205.0 | 3,921.0 | 4,613.0 | 4,230.0 | 5,351.3 | 5,982.0 | 6,687.0 | 7,475.0 | 8,356.0 |
| Accounts Payable, % | 12.44 | 13.98 | 13.96 | 13.92 | 11.66 | 13.19 | 13.19 | 13.19 | 13.19 | 13.19 |
| Capital Expenditure | -1,217.0 | -1,180.0 | -1,715.0 | -2,092.0 | -1,931.0 | -2,275.1 | -2,543.3 | -2,843.0 | -3,178.1 | -3,552.6 |
| Capital Expenditure, % | -5.16 | -5.15 | -6.11 | -6.31 | -5.32 | -5.61 | -5.61 | -5.61 | -5.61 | -5.61 |
| Tax Rate, % | 21.35 | 21.35 | 21.35 | 21.35 | 21.35 | 21.35 | 21.35 | 21.35 | 21.35 | 21.35 |
| EBITAT | -9,963.5 | 628.3 | 3,835.8 | 4,603.2 | 4,863.7 | 628.1 | 702.1 | 784.8 | 877.3 | 980.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -14,873.5 | 1,850.3 | 2,327.8 | 3,528.2 | 16,633.7 | -9,855.1 | 451.8 | 505.1 | 564.6 | 631.2 |
| WACC, % | 10.01 | 9.91 | 9.92 | 9.92 | 9.91 | 9.94 | 9.94 | 9.94 | 9.94 | 9.94 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7,430.8 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 650 | |||||||||
| Terminal Value | 9,374 | |||||||||
| Present Terminal Value | 5,837 | |||||||||
| Enterprise Value | -1,593 | |||||||||
| Net Debt | 8,530 | |||||||||
| Equity Value | -10,123 | |||||||||
| Diluted Shares Outstanding, MM | 1,436 | |||||||||
| Equity Value Per Share | -7.05 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SLB financials.
- Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Schlumberger’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Customizable Operational Metrics: Adjust essential factors such as production rates, operational costs, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Schlumberger's actual financial data for precise valuation results.
- Streamlined Scenario Analysis: Easily evaluate various assumptions and compare results efficiently.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download: Obtain the ready-to-use Excel file featuring Schlumberger Limited's (SLB) financial data.
- Customize: Tailor forecasts, such as revenue growth, EBITDA %, and WACC to your preferences.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and compare results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Schlumberger Limited (SLB)?
- Accuracy: Utilizes real Schlumberger financial data for precise calculations.
- Flexibility: Tailored for users to easily adjust and experiment with inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive interface designed for users of all financial backgrounds.
Who Should Use This Product?
- Engineering Students: Understand industry-specific valuation methods and practice with real-world data.
- Researchers: Integrate advanced financial models into academic studies or projects.
- Investors: Validate your investment strategies and assess valuation metrics for Schlumberger Limited (SLB).
- Financial Analysts: Enhance your analysis with a customizable DCF model tailored for energy sector evaluations.
- Energy Sector Entrepreneurs: Learn how major players like Schlumberger Limited (SLB) are valued in the market.
What the Template Contains
- Pre-Filled DCF Model: Schlumberger Limited’s (SLB) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Schlumberger’s (SLB) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.