Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
NB NBR NABORS INDUSTRIES LTD FY ended Feb 06, 2026 | $92.23 | $1.47B | -$67.25B | $3.18B | $1.28B | $286.62M | 5.30x | 0.46x | -44.83x |
RI RIG Transocean Ltd. FY ended Feb 17, 2026 | $5.80 | $6.48B | $8.26B | $3.97B | -$2.30B | -$2.92B | -1.91x | 1.63x | — |
RE RES RPC INC FY ended Feb 13, 2026 | $6.42 | $1.42B | $1.14B | $1.63B | $217.23M | $32.08M | 42.80x | 0.87x | 5.21x |
BK BKR Baker Hughes Co FY ended Jan 27, 2026 | $62.42 | $61.96B | $64.79B | $27.73B | $4.32B | $2.59B | 20.95x | 2.23x | 14.99x |
NO NOV NOV Inc. FY ended Feb 06, 2026 | $20.71 | $7.43B | $9.22B | $8.74B | $812.00M | $145.00M | 53.10x | 0.85x | 10.28x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | -4.21x | 4/5 | -$687.95M | — | Peer averages are not economically meaningful for this method. |
Price / Sales PSActive | Equity Multiple | 1.21x | 5/5 | $4.54B | $45.39 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 24.05x | 5/5 | -$3.94B | — | Target fundamentals do not produce a usable positive equity value. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
NB NBR NABORS INDUSTRIES LTD FY ended Feb 06, 2026 | $92.23 | $1.47B | -$67.25B | $3.18B | $1.28B | $286.62M | 5.30x | 0.46x | -44.83x |
RI RIG Transocean Ltd. FY ended Feb 17, 2026 | $5.80 | $6.48B | $8.26B | $3.97B | -$2.30B | -$2.92B | -1.91x | 1.63x | — |
RE RES RPC INC FY ended Feb 13, 2026 | $6.42 | $1.42B | $1.14B | $1.63B | $217.23M | $32.08M | 42.80x | 0.87x | 5.21x |
BK BKR Baker Hughes Co FY ended Jan 27, 2026 | $62.42 | $61.96B | $64.79B | $27.73B | $4.32B | $2.59B | 20.95x | 2.23x | 14.99x |
NO NOV NOV Inc. FY ended Feb 06, 2026 | $20.71 | $7.43B | $9.22B | $8.74B | $812.00M | $145.00M | 53.10x | 0.85x | 10.28x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | -4.21x | 4/5 | -$687.95M | — | Peer averages are not economically meaningful for this method. |
Price / Sales PSActive | Equity Multiple | 1.21x | 5/5 | $4.54B | $45.39 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 24.05x | 5/5 | -$3.94B | — | Target fundamentals do not produce a usable positive equity value. |
