SLB SLB N.V.
Energy
Price
$53.49
Intrinsic value
$22.70
Buy price
$18.16
Discount
-135.6%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $6,533,000,000.00
- Total debt
- $12,810,000,384.00
- Cash & STI
- $4,124,000,000.00
- Shares out.
- 1,506,000,000
Overvalued
Intrinsic value$22.71
Buy price (with MOS)$18.17
Current price$53.49
Discount to intrinsic value-135.5%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 18.6%
- Current ROE
- 12.9%
- Minimum ROE
- 12.9%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.49x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.11x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+trough_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 28.8%
- Public economic interest
- 95.7%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.