|
Transocean Ltd. (RIG) DCF Valuation
CH | Energy | Oil & Gas Drilling | NYSE
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Transocean Ltd. (RIG) Bundle
Explore Transocean Ltd.'s (RIG) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate Transocean Ltd.'s (RIG) intrinsic value and refine your investment strategy.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,088.0 | 3,152.0 | 2,556.0 | 2,575.0 | 2,832.0 | 2,788.7 | 2,746.1 | 2,704.2 | 2,662.8 | 2,622.1 |
| Revenue Growth, % | 0 | 2.07 | -18.91 | 0.74335 | 9.98 | -1.53 | -1.53 | -1.53 | -1.53 | -1.53 |
| EBITDA | 504.0 | 1,180.0 | 939.0 | 851.0 | 501.0 | 787.7 | 775.7 | 763.8 | 752.2 | 740.7 |
| EBITDA, % | 16.32 | 37.44 | 36.74 | 33.05 | 17.69 | 28.25 | 28.25 | 28.25 | 28.25 | 28.25 |
| Depreciation | 1,042.0 | 996.0 | 962.0 | 852.0 | 796.0 | 915.7 | 901.7 | 887.9 | 874.3 | 861.0 |
| Depreciation, % | 33.74 | 31.6 | 37.64 | 33.09 | 28.11 | 32.83 | 32.83 | 32.83 | 32.83 | 32.83 |
| EBIT | -538.0 | 184.0 | -23.0 | -1.0 | -295.0 | -127.9 | -126.0 | -124.1 | -122.2 | -120.3 |
| EBIT, % | -17.42 | 5.84 | -0.89984 | -0.03883495 | -10.42 | -4.59 | -4.59 | -4.59 | -4.59 | -4.59 |
| Total Cash | 1,790.0 | 1,154.0 | 976.0 | 683.0 | 995.0 | 1,084.4 | 1,067.8 | 1,051.5 | 1,035.4 | 1,019.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 654.0 | 583.0 | 492.0 | 485.0 | 512.0 | 534.5 | 526.4 | 518.3 | 510.4 | 502.6 |
| Account Receivables, % | 21.18 | 18.5 | 19.25 | 18.83 | 18.08 | 19.17 | 19.17 | 19.17 | 19.17 | 19.17 |
| Inventories | 479.0 | 434.0 | 392.0 | 388.0 | 426.0 | 416.8 | 410.4 | 404.1 | 398.0 | 391.9 |
| Inventories, % | 15.51 | 13.77 | 15.34 | 15.07 | 15.04 | 14.95 | 14.95 | 14.95 | 14.95 | 14.95 |
| Accounts Payable | 311.0 | 194.0 | 228.0 | 281.0 | 323.0 | 264.7 | 260.7 | 256.7 | 252.8 | 248.9 |
| Accounts Payable, % | 10.07 | 6.15 | 8.92 | 10.91 | 11.41 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 |
| Capital Expenditure | -387.0 | -265.0 | -208.0 | -717.0 | -427.0 | -401.6 | -395.4 | -389.4 | -383.4 | -377.6 |
| Capital Expenditure, % | -12.53 | -8.41 | -8.14 | -27.84 | -15.08 | -14.4 | -14.4 | -14.4 | -14.4 | -14.4 |
| Tax Rate, % | -1.38 | -1.38 | -1.38 | -1.38 | -1.38 | -1.38 | -1.38 | -1.38 | -1.38 | -1.38 |
| EBITAT | -564.5 | 193.2 | -28.9 | -1.1 | -299.1 | -127.9 | -126.0 | -124.1 | -122.2 | -120.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -731.5 | 923.2 | 892.1 | 197.9 | 46.9 | 314.6 | 390.7 | 384.8 | 378.9 | 373.1 |
| WACC, % | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,365.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 381 | |||||||||
| Terminal Value | 4,408 | |||||||||
| Present Terminal Value | 2,659 | |||||||||
| Enterprise Value | 4,025 | |||||||||
| Net Debt | 7,090 | |||||||||
| Equity Value | -3,065 | |||||||||
| Diluted Shares Outstanding, MM | 768 | |||||||||
| Equity Value Per Share | -3.99 |
What You Will Get
- Comprehensive RIG Financials: Access to historical and projected data for precise valuation.
- Customizable Variables: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automated Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Transocean's future performance.
- User-Friendly Interface: Designed for industry professionals while remaining accessible for newcomers.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Transocean Ltd. (RIG).
- WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs specific to the offshore drilling sector.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit market conditions.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Transocean Ltd. (RIG).
- Interactive Dashboard and Charts: Visual representations present key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Transocean Ltd.’s (RIG) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Transocean Ltd.’s (RIG) intrinsic value.
- Step 5: Make informed investment choices or create reports based on the outputs.
Why Choose Transocean Ltd. (RIG)?
- Industry Leader: Benefit from the expertise of a top-tier offshore drilling contractor.
- Innovative Technology: Access cutting-edge drilling solutions that enhance operational efficiency.
- Strong Safety Record: Commitment to safety ensures reliable and secure operations.
- Global Presence: Leverage a vast network of assets and services across multiple regions.
- Proven Track Record: Trust in a company with a history of delivering value to stakeholders.
Who Should Use This Product?
- Oil and Gas Students: Understand drilling operations and apply theoretical concepts using real-world data.
- Researchers: Utilize industry-specific models in academic studies or publications.
- Investors: Evaluate your investment strategies and analyze valuation metrics for Transocean Ltd. (RIG).
- Market Analysts: Enhance your analysis with a ready-made, customizable financial model tailored for the energy sector.
- Energy Sector Entrepreneurs: Learn how major players like Transocean Ltd. (RIG) are analyzed in the market.
What the Template Contains
- Historical Data: Includes Transocean Ltd.’s (RIG) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Transocean Ltd.’s (RIG) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Transocean Ltd.’s (RIG) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.